Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.32% first-year return on $88,497 initial cash invested.
-15.32%
Cash On Cash
2.01%
Cap Rate
0.35
DSCR
$1,623
Rent
-$1,130
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,623
Total Expenses
$2,753
Mortgage P&I
100%
$1,626
Property Taxes
14%
$226
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406