Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15% first-year return on $90,429 initial cash invested.
-15%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$2,372
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $3,502 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$3,502
Mortgage P&I
74%
$1,762
Property Taxes
20%
$480
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593