Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.84% first-year return on $88,854 initial cash invested.
-10.84%
Cash On Cash
3.68%
Cap Rate
0.59
DSCR
$2,401
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,401 income − $3,204 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,401
Total Expenses
$3,204
Mortgage P&I
73%
$1,742
Property Taxes
8%
$191
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600