Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $89,379 initial cash invested.
-20.78%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,100
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,100 income − $2,648 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,100
Total Expenses
$2,648
Mortgage P&I
159%
$1,750
Property Taxes
23%
$251
Home Insurance
11%
$119
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$275