Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.75% first-year return on $88,665 initial cash invested.
-3.75%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$3,585
Rent
-$277
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$3,862
Mortgage P&I
46%
$1,631
Property Taxes
10%
$344
Home Insurance
4%
$126
HOA
1%
$41
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896