Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $88,287 initial cash invested.
-15.85%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,455
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $3,621 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,287
Downpayment
20%
$66,940
Closing costs
1%
$3,347
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,455
Total Expenses
$3,621
Mortgage P&I
68%
$1,681
Property Taxes
26%
$641
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614