Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $90,828 initial cash invested.
-15.75%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$1,535
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $2,727 expenses = $1,192 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,535
Total Expenses
$2,727
Mortgage P&I
114%
$1,757
Property Taxes
7%
$112
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384