Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $88,455 initial cash invested.
-12.48%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$2,067
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,987 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,455
Downpayment
20%
$67,100
Closing costs
1%
$3,355
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$2,987
Mortgage P&I
82%
$1,686
Property Taxes
9%
$186
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517