Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.67% first-year return on $88,644 initial cash invested.
-10.67%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$2,265
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $3,053 expenses = $788 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
$2,265
Total Expenses
$3,053
Mortgage P&I
76%
$1,730
Property Taxes
5%
$116
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566