Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.53% first-year return on $89,757 initial cash invested.
-29.53%
Cash On Cash
-1.6%
Cap Rate
-0.27
DSCR
$1,334
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,334 income − $3,543 expenses = $2,209 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,757
Downpayment
20%
$68,340
Closing costs
1%
$3,417
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,334
Total Expenses
$3,543
Mortgage P&I
127%
$1,700
Property Taxes
73%
$968
Home Insurance
9%
$122
HOA
8%
$113
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334