Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.02% first-year return on $90,450 initial cash invested.
-14.02%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$1,871
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $2,928 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,871
Total Expenses
$2,928
Mortgage P&I
95%
$1,776
Property Taxes
7%
$132
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468