Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.77% first-year return on $90,891 initial cash invested.
-13.77%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,081
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,081 income − $3,124 expenses = $1,043 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,891
Downpayment
20%
$69,420
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,081
Total Expenses
$3,124
Mortgage P&I
85%
$1,762
Property Taxes
11%
$225
Home Insurance
6%
$126
HOA
1%
$13
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520