Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.61% first-year return on $88,203 initial cash invested.
-9.61%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$2,619
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$3,325
Mortgage P&I
62%
$1,629
Property Taxes
12%
$319
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655