Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.61% first-year return on $88,728 initial cash invested.
-5.61%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$3,433
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,433 income − $3,848 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,433
Total Expenses
$3,848
Mortgage P&I
50%
$1,700
Property Taxes
10%
$348
Home Insurance
4%
$133
HOA
1%
$20
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858