Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $88,350 initial cash invested.
-26.08%
Cash On Cash
-0.69%
Cap Rate
-0.11
DSCR
$1,078
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,078 income − $2,998 expenses = $1,920 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
$1,078
Total Expenses
$2,998
Mortgage P&I
156%
$1,685
Property Taxes
54%
$582
Home Insurance
11%
$117
HOA
9%
$96
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$270