Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $88,644 initial cash invested.
-10.86%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$2,235
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $3,037 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$3,037
Mortgage P&I
77%
$1,730
Property Taxes
5%
$116
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559