Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.71% first-year return on $88,854 initial cash invested.
-6.71%
Cash On Cash
5.4%
Cap Rate
0.81
DSCR
$3,677
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $4,174 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,677
Total Expenses
$4,174
Mortgage P&I
51%
$1,868
Property Taxes
11%
$420
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919