Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.88% first-year return on $88,245 initial cash invested.
-8.88%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$2,932
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$3,585
Mortgage P&I
57%
$1,658
Property Taxes
11%
$335
Home Insurance
4%
$119
HOA
2%
$66
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733