Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.01% first-year return on $87,993 initial cash invested.
-9.01%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$2,884
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,993
Downpayment
20%
$66,660
Closing costs
1%
$3,333
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$3,545
Mortgage P&I
57%
$1,642
Property Taxes
14%
$400
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721