Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.52% first-year return on $88,728 initial cash invested.
-12.52%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$2,070
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $2,996 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,070
Total Expenses
$2,996
Mortgage P&I
78%
$1,619
Property Taxes
13%
$261
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518