Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.62% first-year return on $89,064 initial cash invested.
-4.62%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$3,393
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $3,736 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$3,736
Mortgage P&I
49%
$1,677
Property Taxes
9%
$311
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848