Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4% first-year return on $88,791 initial cash invested.
-4%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$2,851
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,791
Downpayment
20%
$67,420
Closing costs
1%
$3,371
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,851
Total Expenses
$3,147
Mortgage P&I
58%
$1,653
Property Taxes
0%
$3
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713