Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $89,820 initial cash invested.
-21.64%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$1,966
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $3,586 expenses = $1,620 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,966
Total Expenses
$3,586
Mortgage P&I
96%
$1,885
Property Taxes
32%
$630
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492