Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.54% first-year return on $88,581 initial cash invested.
-3.54%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$3,582
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,843 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,581
Downpayment
20%
$67,220
Closing costs
1%
$3,361
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,843
Mortgage P&I
47%
$1,669
Property Taxes
9%
$334
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896