Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.54% first-year return on $88,665 initial cash invested.
-5.54%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$3,046
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $3,455 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$3,455
Mortgage P&I
55%
$1,673
Property Taxes
7%
$200
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762