Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $87,657 initial cash invested.
-16.58%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$1,262
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,262 income − $2,473 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,262
Total Expenses
$2,473
Mortgage P&I
132%
$1,665
Property Taxes
7%
$82
Home Insurance
9%
$117
HOA
0%
$4
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$316