Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.5% first-year return on $89,253 initial cash invested.
-13.5%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$2,316
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $3,320 expenses = $1,004 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
$2,316
Total Expenses
$3,320
Mortgage P&I
72%
$1,660
Property Taxes
18%
$422
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579