Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.07% first-year return on $88,350 initial cash invested.
-4.07%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$3,302
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$3,602
Mortgage P&I
50%
$1,657
Property Taxes
7%
$223
Home Insurance
4%
$117
HOA
1%
$20
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826