Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $88,224 initial cash invested.
-14.79%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$2,071
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $3,158 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,071
Total Expenses
$3,158
Mortgage P&I
84%
$1,737
Property Taxes
15%
$304
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518