Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.31% first-year return on $88,980 initial cash invested.
-26.31%
Cash On Cash
-0.89%
Cap Rate
-0.15
DSCR
$459
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$459 income − $2,410 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$459
Total Expenses
$2,410
Mortgage P&I
367%
$1,683
Property Taxes
55%
$253
Home Insurance
26%
$120
HOA
29%
$134
Property Management
15%
$69
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$115