Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $89,379 initial cash invested.
-17.45%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$1,716
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,716 income − $3,016 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,716
Total Expenses
$3,016
Mortgage P&I
99%
$1,694
Property Taxes
21%
$358
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$429