Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $88,770 initial cash invested.
-16.69%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$1,799
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,799 income − $3,034 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,799
Total Expenses
$3,034
Mortgage P&I
95%
$1,704
Property Taxes
11%
$196
Home Insurance
7%
$119
HOA
8%
$151
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450