Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $88,728 initial cash invested.
-16.38%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$2,030
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $3,241 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$3,241
Mortgage P&I
83%
$1,676
Property Taxes
23%
$473
Home Insurance
6%
$118
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508