Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $88,245 initial cash invested.
-19.55%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,292
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,292 income − $2,730 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,292
Total Expenses
$2,730
Mortgage P&I
130%
$1,684
Property Taxes
24%
$308
Home Insurance
9%
$117
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$323