Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.18% first-year return on $88,224 initial cash invested.
-23.18%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,358
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,358 income − $3,062 expenses = $1,704 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,358
Total Expenses
$3,062
Mortgage P&I
123%
$1,666
Property Taxes
28%
$385
Home Insurance
9%
$122
HOA
17%
$237
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340