Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $88,623 initial cash invested.
-12.13%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$2,364
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $3,260 expenses = $896 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$3,260
Mortgage P&I
71%
$1,690
Property Taxes
11%
$271
Home Insurance
5%
$119
HOA
2%
$44
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591