Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.47% first-year return on $88,938 initial cash invested.
-4.47%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$3,648
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $3,979 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$3,979
Mortgage P&I
46%
$1,683
Property Taxes
11%
$399
Home Insurance
3%
$120
HOA
1%
$26
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912