Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.6% first-year return on $89,400 initial cash invested.
-13.6%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$2,590
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $3,603 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$3,603
Mortgage P&I
66%
$1,710
Property Taxes
20%
$530
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648