Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.7% first-year return on $90,912 initial cash invested.
-16.7%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$1,641
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,641 income − $2,906 expenses = $1,265 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
$1,641
Total Expenses
$2,906
Mortgage P&I
106%
$1,738
Property Taxes
16%
$258
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410