Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.32% first-year return on $89,253 initial cash invested.
-16.32%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$1,913
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $3,127 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,913
Total Expenses
$3,127
Mortgage P&I
87%
$1,660
Property Taxes
22%
$422
Home Insurance
7%
$126
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478