Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.87% first-year return on $88,476 initial cash invested.
-15.87%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$1,811
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,476
Downpayment
20%
$67,120
Closing costs
1%
$3,356
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,811
Total Expenses
$2,981
Mortgage P&I
89%
$1,617
Property Taxes
21%
$381
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453