Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.19% first-year return on $88,098 initial cash invested.
-0.19%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$3,969
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $3,983 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$3,983
Mortgage P&I
42%
$1,681
Property Taxes
7%
$287
Home Insurance
3%
$105
HOA
0%
$5
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992