Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.6% first-year return on $89,106 initial cash invested.
-14.6%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$2,157
Rent
-$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $3,241 expenses = $1,084 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,106
Downpayment
20%
$67,720
Closing costs
1%
$3,386
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$3,241
Mortgage P&I
81%
$1,745
Property Taxes
16%
$339
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539