Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $88,350 initial cash invested.
-21.03%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,286
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,286 income − $2,834 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,286
Total Expenses
$2,834
Mortgage P&I
130%
$1,672
Property Taxes
33%
$428
Home Insurance
9%
$117
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$322