Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $88,980 initial cash invested.
-18.42%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$1,583
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,583 income − $2,949 expenses = $1,366 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
$1,583
Total Expenses
$2,949
Mortgage P&I
106%
$1,683
Property Taxes
16%
$253
Home Insurance
8%
$120
HOA
8%
$134
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396