36-2288 Puualaea Homestead Rd, Laupahoehoe, HI 96764
3 beds • 2 baths • 880 sqft
$526,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.23% first-year return on $129k initial cash invested.
-5.23%
Cash On Cash
5.9%
Cap Rate
0.88
DSCR
$5,094
Rent
-$560
Cashflow
Cash Flow
$5,094 income − $5,654 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,263
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,094
Total Expenses
$5,654
Mortgage P&I
58%
$2,944
Property Taxes
2%
$78
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274