Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.42% first-year return on $88,602 initial cash invested.
-4.42%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$3,278
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $3,604 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$3,604
Mortgage P&I
51%
$1,688
Property Taxes
7%
$221
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820