Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.94% first-year return on $88,896 initial cash invested.
-8.94%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$2,846
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $3,508 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$3,508
Mortgage P&I
57%
$1,633
Property Taxes
14%
$392
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712