Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.06% first-year return on $88,623 initial cash invested.
-2.06%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$3,893
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $4,045 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,893
Total Expenses
$4,045
Mortgage P&I
42%
$1,652
Property Taxes
9%
$352
Home Insurance
3%
$122
HOA
1%
$50
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973