Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.45% first-year return on $88,686 initial cash invested.
-12.45%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,024
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,944 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$2,944
Mortgage P&I
83%
$1,680
Property Taxes
8%
$171
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506