Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.43% first-year return on $88,014 initial cash invested.
-18.43%
Cash On Cash
1.79%
Cap Rate
0.28
DSCR
$1,992
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $3,344 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,014
Downpayment
20%
$66,680
Closing costs
1%
$3,334
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$3,344
Mortgage P&I
89%
$1,770
Property Taxes
25%
$503
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498