Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.87% first-year return on $88,224 initial cash invested.
-14.87%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$2,388
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $3,481 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,388
Total Expenses
$3,481
Mortgage P&I
69%
$1,647
Property Taxes
24%
$582
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597