Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.6% first-year return on $88,602 initial cash invested.
-4.6%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$3,250
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $3,590 expenses = $340 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
$3,250
Total Expenses
$3,590
Mortgage P&I
52%
$1,688
Property Taxes
7%
$221
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812