Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $90,408 initial cash invested.
-13.49%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$1,836
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $2,852 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,408
Downpayment
20%
$68,960
Closing costs
1%
$3,448
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$2,852
Mortgage P&I
94%
$1,722
Property Taxes
7%
$128
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459