Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $88,602 initial cash invested.
-19.54%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$1,118
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $2,561 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,118
Total Expenses
$2,561
Mortgage P&I
156%
$1,741
Property Taxes
14%
$153
Home Insurance
12%
$129
HOA
0%
$0
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$280