Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.59% first-year return on $88,665 initial cash invested.
-3.59%
Cash On Cash
5.38%
Cap Rate
0.93
DSCR
$3,608
Rent
-$265
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
$3,608
Total Expenses
$3,873
Mortgage P&I
45%
$1,631
Property Taxes
10%
$344
Home Insurance
3%
$126
HOA
1%
$41
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902