Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.7% first-year return on $88,539 initial cash invested.
-8.7%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,154
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $3,796 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,796
Mortgage P&I
52%
$1,650
Property Taxes
16%
$519
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788