Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $88,560 initial cash invested.
-17.55%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$1,867
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $3,162 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,867
Total Expenses
$3,162
Mortgage P&I
93%
$1,733
Property Taxes
22%
$410
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467