Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $90,450 initial cash invested.
-17.22%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$1,718
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $3,016 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,718
Total Expenses
$3,016
Mortgage P&I
102%
$1,749
Property Taxes
19%
$320
Home Insurance
7%
$121
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430