Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $88,644 initial cash invested.
-12.55%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$1,779
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $2,706 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,779
Total Expenses
$2,706
Mortgage P&I
94%
$1,670
Property Taxes
4%
$63
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$445