Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.97% first-year return on $88,350 initial cash invested.
-26.97%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$949
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$949 income − $2,935 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
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
$949
Total Expenses
$2,935
Mortgage P&I
178%
$1,685
Property Taxes
61%
$582
Home Insurance
12%
$117
HOA
10%
$96
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$237