Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $88,140 initial cash invested.
-19.75%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,167
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,167 income − $2,618 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,140
Downpayment
20%
$66,800
Closing costs
1%
$3,340
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,167
Total Expenses
$2,618
Mortgage P&I
141%
$1,645
Property Taxes
25%
$295
Home Insurance
10%
$117
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292