Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $89,883 initial cash invested.
-14.79%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$1,673
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $2,781 expenses = $1,108 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,883
Downpayment
20%
$68,460
Closing costs
1%
$3,423
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,673
Total Expenses
$2,781
Mortgage P&I
103%
$1,718
Property Taxes
8%
$138
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418