Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.65% first-year return on $89,715 initial cash invested.
-14.65%
Cash On Cash
3.1%
Cap Rate
0.47
DSCR
$2,090
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $3,185 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,715
Downpayment
20%
$68,300
Closing costs
1%
$3,415
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$3,185
Mortgage P&I
91%
$1,894
Property Taxes
8%
$162
Home Insurance
6%
$122
HOA
0%
$3
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522