Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.57% first-year return on $88,812 initial cash invested.
-10.57%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$2,572
Rent
-$782
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
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$3,354
Mortgage P&I
64%
$1,649
Property Taxes
12%
$296
Home Insurance
5%
$129
HOA
2%
$45
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643