Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.62% first-year return on $90,534 initial cash invested.
-23.62%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$866
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$866 income − $2,648 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$866
Total Expenses
$2,648
Mortgage P&I
199%
$1,724
Property Taxes
45%
$389
Home Insurance
14%
$119
HOA
0%
$0
Property Management
15%
$130
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$216