Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.76% first-year return on $89,505 initial cash invested.
-16.76%
Cash On Cash
2.46%
Cap Rate
0.37
DSCR
$1,629
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,629 income − $2,879 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,629
Total Expenses
$2,879
Mortgage P&I
116%
$1,883
Property Taxes
4%
$68
Home Insurance
7%
$122
HOA
2%
$25
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$407