Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.55% first-year return on $88,140 initial cash invested.
-6.55%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$3,769
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,140
Downpayment
20%
$66,800
Closing costs
1%
$3,340
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,769
Total Expenses
$4,250
Mortgage P&I
43%
$1,602
Property Taxes
18%
$689
Home Insurance
3%
$117
HOA
1%
$33
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942