Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.42% first-year return on $88,833 initial cash invested.
-5.42%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$2,728
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $3,129 expenses = $401 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
$2,728
Total Expenses
$3,129
Mortgage P&I
61%
$1,663
Property Taxes
1%
$35
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682