Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $89,736 initial cash invested.
-15.74%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$1,559
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,559 income − $2,736 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,559
Total Expenses
$2,736
Mortgage P&I
106%
$1,650
Property Taxes
14%
$221
Home Insurance
8%
$117
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390