Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.42% first-year return on $88,560 initial cash invested.
-14.42%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$2,014
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $3,078 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$3,078
Mortgage P&I
84%
$1,700
Property Taxes
12%
$241
Home Insurance
6%
$119
HOA
2%
$50
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504