Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $89,799 initial cash invested.
-20.14%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,403
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,403 income − $2,910 expenses = $1,507 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,403
Total Expenses
$2,910
Mortgage P&I
122%
$1,706
Property Taxes
29%
$405
Home Insurance
9%
$126
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351