Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.16% first-year return on $88,350 initial cash invested.
-4.16%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$3,352
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$3,658
Mortgage P&I
48%
$1,625
Property Taxes
9%
$307
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838