Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.9% first-year return on $89,778 initial cash invested.
-13.9%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,172
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $3,212 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$3,212
Mortgage P&I
78%
$1,704
Property Taxes
16%
$343
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543