Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.96% first-year return on $87,804 initial cash invested.
-3.96%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$3,977
Rent
-$290
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,977
Total Expenses
$4,267
Mortgage P&I
40%
$1,610
Property Taxes
16%
$626
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994