Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.99% first-year return on $88,665 initial cash invested.
-7.99%
Cash On Cash
3.99%
Cap Rate
0.7
DSCR
$2,498
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$3,088
Mortgage P&I
64%
$1,610
Property Taxes
2%
$62
Home Insurance
5%
$122
HOA
4%
$95
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624