Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.7% first-year return on $88,581 initial cash invested.
-4.7%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$3,880
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,581
Downpayment
20%
$67,220
Closing costs
1%
$3,361
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$4,227
Mortgage P&I
42%
$1,635
Property Taxes
14%
$547
Home Insurance
4%
$140
HOA
1%
$43
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970