Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.87% first-year return on $88,854 initial cash invested.
-12.87%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$2,115
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $3,068 expenses = $953 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
$2,115
Total Expenses
$3,068
Mortgage P&I
82%
$1,742
Property Taxes
9%
$191
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529