Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.08% first-year return on $88,833 initial cash invested.
-10.08%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,066
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,812 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$2,812
Mortgage P&I
80%
$1,663
Property Taxes
2%
$35
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516