Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $90,303 initial cash invested.
-23.72%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,670
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $3,455 expenses = $1,785 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,670
Total Expenses
$3,455
Mortgage P&I
99%
$1,657
Property Taxes
46%
$776
Home Insurance
7%
$122
HOA
6%
$98
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418