Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.41% first-year return on $89,064 initial cash invested.
-4.41%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$3,509
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,509 income − $3,836 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,509
Total Expenses
$3,836
Mortgage P&I
47%
$1,665
Property Taxes
11%
$369
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877