Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $90,492 initial cash invested.
-13.79%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,016
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $3,056 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,492
Downpayment
20%
$69,040
Closing costs
1%
$3,452
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$3,056
Mortgage P&I
85%
$1,719
Property Taxes
12%
$248
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504