Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $89,631 initial cash invested.
-20.58%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,234
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,234 income − $2,771 expenses = $1,537 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,631
Downpayment
20%
$68,220
Closing costs
1%
$3,411
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,234
Total Expenses
$2,771
Mortgage P&I
141%
$1,745
Property Taxes
25%
$313
Home Insurance
10%
$122
HOA
0%
$0
Property Management
15%
$185
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$308