Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $90,429 initial cash invested.
-15.47%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$2,301
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $3,467 expenses = $1,166 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
$2,301
Total Expenses
$3,467
Mortgage P&I
77%
$1,762
Property Taxes
21%
$480
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575