Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.63% first-year return on $88,014 initial cash invested.
-5.63%
Cash On Cash
4.83%
Cap Rate
0.83
DSCR
$3,353
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,014
Downpayment
20%
$66,680
Closing costs
1%
$3,334
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,353
Total Expenses
$3,766
Mortgage P&I
48%
$1,622
Property Taxes
10%
$350
Home Insurance
4%
$119
HOA
2%
$66
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838