Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.49% first-year return on $71,023 initial cash invested.
-4.49%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$2,906
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,023
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,906
Total Expenses
$3,172
Mortgage P&I
57%
$1,648
Property Taxes
0%
$12
Home Insurance
4%
$118
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726