Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.18% first-year return on $89,148 initial cash invested.
-16.18%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$2,158
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $3,360 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$3,360
Mortgage P&I
87%
$1,878
Property Taxes
15%
$324
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540