Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.36% first-year return on $88,833 initial cash invested.
-4.36%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$3,445
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,445
Total Expenses
$3,768
Mortgage P&I
48%
$1,656
Property Taxes
10%
$339
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861