Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.21% first-year return on $88,455 initial cash invested.
-1.21%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$3,678
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $3,767 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,455
Downpayment
20%
$67,100
Closing costs
1%
$3,355
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,767
Mortgage P&I
46%
$1,686
Property Taxes
4%
$154
Home Insurance
3%
$119
HOA
1%
$42
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920