Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.98% first-year return on $88,644 initial cash invested.
-1.98%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$3,776
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $3,922 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$3,922
Mortgage P&I
43%
$1,639
Property Taxes
9%
$349
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944