Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.68% first-year return on $89,526 initial cash invested.
-14.68%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$1,969
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $3,064 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,969
Total Expenses
$3,064
Mortgage P&I
85%
$1,671
Property Taxes
15%
$290
Home Insurance
6%
$121
HOA
2%
$37
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492