Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $90,534 initial cash invested.
-22.93%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$962
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$962 income − $2,692 expenses = $1,730 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
$962
Total Expenses
$2,692
Mortgage P&I
179%
$1,724
Property Taxes
40%
$389
Home Insurance
12%
$119
HOA
0%
$0
Property Management
15%
$144
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$240