Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.93% first-year return on $89,589 initial cash invested.
-13.93%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,826
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $3,866 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,589
Downpayment
20%
$68,180
Closing costs
1%
$3,409
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$3,866
Mortgage P&I
60%
$1,694
Property Taxes
21%
$607
Home Insurance
4%
$121
HOA
3%
$88
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706