Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.41% first-year return on $88,350 initial cash invested.
-22.41%
Cash On Cash
0.86%
Cap Rate
0.13
DSCR
$1,258
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $2,908 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,258
Total Expenses
$2,908
Mortgage P&I
146%
$1,839
Property Taxes
28%
$349
Home Insurance
9%
$117
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314