Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.38% first-year return on $88,686 initial cash invested.
-12.38%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$2,391
Rent
-$915
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$3,306
Mortgage P&I
69%
$1,644
Property Taxes
17%
$399
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598