Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.82% first-year return on $87,626 initial cash invested.
-8.82%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,506
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,626
Downpayment
20%
$66,310
Closing costs
1%
$3,316
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,506
Total Expenses
$3,150
Mortgage P&I
66%
$1,658
Property Taxes
7%
$174
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626