Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $88,818 initial cash invested.
-22.94%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$888
Rent
-$1,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$888 income − $2,586 expenses = $1,698 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,818
Downpayment
20%
$73,160
Closing costs
1%
$3,658
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$888
Total Expenses
$2,586
Mortgage P&I
202%
$1,792
Property Taxes
27%
$236
Home Insurance
15%
$131
HOA
0%
$0
Property Management
15%
$133
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$222