Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.21% first-year return on $88,959 initial cash invested.
-2.21%
Cash On Cash
5.76%
Cap Rate
0.99
DSCR
$3,706
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,959
Downpayment
20%
$67,580
Closing costs
1%
$3,379
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$3,870
Mortgage P&I
44%
$1,638
Property Taxes
9%
$332
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926