Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.71% first-year return on $88,476 initial cash invested.
-4.71%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$3,130
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,476
Downpayment
20%
$67,120
Closing costs
1%
$3,356
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,477
Mortgage P&I
52%
$1,640
Property Taxes
7%
$213
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782