Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.35% first-year return on $88,980 initial cash invested.
-20.35%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$1,157
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,157 income − $2,666 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,157
Total Expenses
$2,666
Mortgage P&I
146%
$1,694
Property Taxes
26%
$298
Home Insurance
10%
$119
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$289