Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $89,799 initial cash invested.
-18.36%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$998
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$998 income − $2,372 expenses = $1,374 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$998
Total Expenses
$2,372
Mortgage P&I
170%
$1,694
Property Taxes
8%
$76
Home Insurance
12%
$122
HOA
0%
$0
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250