Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $89,925 initial cash invested.
-14.49%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$2,209
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $3,295 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$3,295
Mortgage P&I
77%
$1,698
Property Taxes
19%
$416
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552