Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.48% first-year return on $88,518 initial cash invested.
-13.48%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$2,278
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $3,272 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$3,272
Mortgage P&I
75%
$1,698
Property Taxes
13%
$288
Home Insurance
5%
$122
HOA
3%
$70
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570