Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.93% first-year return on $88,812 initial cash invested.
-3.93%
Cash On Cash
5.15%
Cap Rate
0.9
DSCR
$3,221
Rent
-$291
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
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$3,512
Mortgage P&I
50%
$1,609
Property Taxes
7%
$221
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805