Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.06% first-year return on $88,602 initial cash invested.
-16.06%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$1,466
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $2,652 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,466
Total Expenses
$2,652
Mortgage P&I
119%
$1,744
Property Taxes
6%
$82
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366