Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.34% first-year return on $88,812 initial cash invested.
-10.34%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$2,604
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $3,369 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$3,369
Mortgage P&I
63%
$1,649
Property Taxes
11%
$296
Home Insurance
5%
$129
HOA
2%
$45
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651