Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $88,497 initial cash invested.
-15.74%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$1,746
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $2,907 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,746
Total Expenses
$2,907
Mortgage P&I
99%
$1,721
Property Taxes
13%
$226
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436