Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $88,707 initial cash invested.
-19.47%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,144
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,144 income − $2,583 expenses = $1,439 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
$1,144
Total Expenses
$2,583
Mortgage P&I
143%
$1,639
Property Taxes
24%
$272
Home Insurance
11%
$122
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286