Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.46% first-year return on $90,303 initial cash invested.
-20.46%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$1,706
Rent
-$1,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $3,246 expenses = $1,540 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$3,246
Mortgage P&I
107%
$1,828
Property Taxes
28%
$474
Home Insurance
7%
$126
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426