Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.45% first-year return on $88,056 initial cash invested.
-10.45%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,862
Rent
-$767
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,629
Mortgage P&I
57%
$1,635
Property Taxes
18%
$505
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716