Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $90,660 initial cash invested.
-16.16%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$1,912
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $3,133 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$3,133
Mortgage P&I
90%
$1,727
Property Taxes
19%
$358
Home Insurance
6%
$121
HOA
1%
$10
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478