Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.18% first-year return on $88,749 initial cash invested.
-4.18%
Cash On Cash
5.15%
Cap Rate
0.89
DSCR
$3,042
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $3,351 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$3,351
Mortgage P&I
54%
$1,633
Property Taxes
5%
$139
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760