Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $90,891 initial cash invested.
-15.17%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$2,186
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $3,335 expenses = $1,149 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
$2,186
Total Expenses
$3,335
Mortgage P&I
77%
$1,693
Property Taxes
22%
$472
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546