Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.59% first-year return on $90,450 initial cash invested.
-13.59%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$2,590
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $3,614 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$3,614
Mortgage P&I
67%
$1,731
Property Taxes
20%
$518
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648