Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.03% first-year return on $88,035 initial cash invested.
-14.03%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$1,609
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $2,638 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,609
Total Expenses
$2,638
Mortgage P&I
101%
$1,630
Property Taxes
7%
$118
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402