Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.83% first-year return on $87,699 initial cash invested.
-13.83%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,275
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $3,286 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,699
Downpayment
20%
$66,380
Closing costs
1%
$3,319
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,275
Total Expenses
$3,286
Mortgage P&I
73%
$1,654
Property Taxes
14%
$321
Home Insurance
5%
$119
HOA
4%
$100
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569