Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.13% first-year return on $90,429 initial cash invested.
-14.13%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$2,217
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $3,282 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$3,282
Mortgage P&I
80%
$1,766
Property Taxes
15%
$330
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554