Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $88,812 initial cash invested.
-11.44%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$2,833
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$3,680
Mortgage P&I
61%
$1,734
Property Taxes
16%
$460
Home Insurance
4%
$119
HOA
0%
$8
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708