Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $87,804 initial cash invested.
-16.95%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$1,416
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,416 income − $2,656 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,416
Total Expenses
$2,656
Mortgage P&I
116%
$1,645
Property Taxes
10%
$135
Home Insurance
8%
$117
HOA
6%
$79
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354