Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.37% first-year return on $88,833 initial cash invested.
-11.37%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$2,134
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,976 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$2,976
Mortgage P&I
77%
$1,635
Property Taxes
7%
$139
Home Insurance
6%
$138
HOA
2%
$40
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534