Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.48% first-year return on $90,891 initial cash invested.
-13.48%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$2,438
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $3,459 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,891
Downpayment
20%
$69,420
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$3,459
Mortgage P&I
69%
$1,693
Property Taxes
19%
$472
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610