Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.94% first-year return on $89,967 initial cash invested.
-20.94%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$1,974
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $3,544 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,974
Total Expenses
$3,544
Mortgage P&I
84%
$1,665
Property Taxes
11%
$222
Home Insurance
6%
$122
HOA
30%
$587
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494