Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.1% first-year return on $90,093 initial cash invested.
-16.1%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$1,642
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $2,851 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,093
Downpayment
20%
$68,660
Closing costs
1%
$3,433
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,642
Total Expenses
$2,851
Mortgage P&I
103%
$1,693
Property Taxes
15%
$248
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410