Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $88,266 initial cash invested.
-15.81%
Cash On Cash
2.38%
Cap Rate
0.38
DSCR
$2,416
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $3,579 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,266
Downpayment
20%
$66,920
Closing costs
1%
$3,346
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$3,579
Mortgage P&I
72%
$1,730
Property Taxes
24%
$570
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604