Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.53% first-year return on $90,912 initial cash invested.
-16.53%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$1,666
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $2,918 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,666
Total Expenses
$2,918
Mortgage P&I
104%
$1,738
Property Taxes
15%
$258
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416