Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $88,287 initial cash invested.
-15.36%
Cash On Cash
2.65%
Cap Rate
0.41
DSCR
$2,109
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $3,239 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,287
Downpayment
20%
$66,940
Closing costs
1%
$3,347
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$3,239
Mortgage P&I
85%
$1,786
Property Taxes
16%
$328
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527