Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.71% first-year return on $88,980 initial cash invested.
-2.71%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$3,686
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $3,887 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$3,887
Mortgage P&I
45%
$1,649
Property Taxes
9%
$343
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922