Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.24% first-year return on $88,350 initial cash invested.
-17.24%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$1,556
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $2,825 expenses = $1,269 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,556
Total Expenses
$2,825
Mortgage P&I
111%
$1,726
Property Taxes
15%
$236
Home Insurance
8%
$117
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389