Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.33% first-year return on $89,463 initial cash invested.
-15.33%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$1,636
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $2,779 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,463
Downpayment
20%
$68,060
Closing costs
1%
$3,403
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,636
Total Expenses
$2,779
Mortgage P&I
104%
$1,705
Property Taxes
10%
$170
Home Insurance
7%
$120
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409