Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.29% first-year return on $88,644 initial cash invested.
-4.29%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$3,684
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $4,001 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$4,001
Mortgage P&I
46%
$1,703
Property Taxes
11%
$411
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921