Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.17% first-year return on $89,778 initial cash invested.
-14.17%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,979
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $3,039 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,979
Total Expenses
$3,039
Mortgage P&I
86%
$1,700
Property Taxes
8%
$164
Home Insurance
6%
$121
HOA
5%
$104
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495