Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.96% first-year return on $89,358 initial cash invested.
-14.96%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$1,892
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,892 income − $3,006 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,358
Downpayment
20%
$67,960
Closing costs
1%
$3,398
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,892
Total Expenses
$3,006
Mortgage P&I
88%
$1,674
Property Taxes
16%
$301
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473