Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $90,450 initial cash invested.
-17.53%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$1,494
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $2,815 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,494
Total Expenses
$2,815
Mortgage P&I
118%
$1,766
Property Taxes
14%
$210
Home Insurance
8%
$121
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374