Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.75% first-year return on $88,098 initial cash invested.
-3.75%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$3,275
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,275
Total Expenses
$3,550
Mortgage P&I
51%
$1,666
Property Taxes
6%
$191
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819