Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $89,631 initial cash invested.
-23.52%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$1,392
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,392 income − $3,149 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,392
Total Expenses
$3,149
Mortgage P&I
122%
$1,697
Property Taxes
45%
$628
Home Insurance
9%
$122
HOA
2%
$33
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348