Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $89,043 initial cash invested.
-14.39%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,904
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $2,972 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,043
Downpayment
20%
$67,660
Closing costs
1%
$3,383
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,904
Total Expenses
$2,972
Mortgage P&I
89%
$1,703
Property Taxes
12%
$233
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476