Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $88,686 initial cash invested.
-11.97%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$2,583
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $3,468 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$3,468
Mortgage P&I
66%
$1,697
Property Taxes
16%
$413
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646