Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $89,589 initial cash invested.
-24.08%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$1,505
Rent
-$1,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,505 income − $3,303 expenses = $1,798 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,589
Downpayment
20%
$68,180
Closing costs
1%
$3,409
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,505
Total Expenses
$3,303
Mortgage P&I
116%
$1,746
Property Taxes
47%
$713
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376