Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.8% first-year return on $87,090 initial cash invested.
-14.8%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$1,830
Rent
-$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $2,904 expenses = $1,074 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,830
Total Expenses
$2,904
Mortgage P&I
88%
$1,609
Property Taxes
17%
$302
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458