Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $89,379 initial cash invested.
-23.66%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,653
Rent
-$1,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $3,415 expenses = $1,762 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,653
Total Expenses
$3,415
Mortgage P&I
102%
$1,691
Property Taxes
49%
$812
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413