Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $88,812 initial cash invested.
-15.74%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$1,835
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $3,000 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,835
Total Expenses
$3,000
Mortgage P&I
92%
$1,686
Property Taxes
15%
$283
Home Insurance
6%
$119
HOA
2%
$32
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459