Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $88,560 initial cash invested.
-18.12%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$1,784
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $3,121 expenses = $1,337 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
$1,784
Total Expenses
$3,121
Mortgage P&I
97%
$1,733
Property Taxes
23%
$410
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446