Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.95% first-year return on $89,106 initial cash invested.
-15.95%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$1,962
Rent
-$1,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $3,146 expenses = $1,184 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
$1,962
Total Expenses
$3,146
Mortgage P&I
89%
$1,745
Property Taxes
17%
$339
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490