Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.17% first-year return on $88,707 initial cash invested.
-19.17%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$1,184
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,184 income − $2,601 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,707
Downpayment
20%
$67,340
Closing costs
1%
$3,367
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,184
Total Expenses
$2,601
Mortgage P&I
138%
$1,639
Property Taxes
23%
$272
Home Insurance
10%
$122
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$296