Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.31% first-year return on $90,576 initial cash invested.
-13.31%
Cash On Cash
3.13%
Cap Rate
0.5
DSCR
$2,532
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $3,537 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$3,537
Mortgage P&I
71%
$1,805
Property Taxes
14%
$353
Home Insurance
5%
$122
HOA
2%
$42
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633