Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $88,854 initial cash invested.
-8.98%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$3,465
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $4,130 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$4,130
Mortgage P&I
49%
$1,686
Property Taxes
17%
$595
Home Insurance
3%
$121
HOA
2%
$64
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866