Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.48% first-year return on $89,190 initial cash invested.
-20.48%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$1,585
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $3,107 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,585
Total Expenses
$3,107
Mortgage P&I
109%
$1,725
Property Taxes
14%
$223
Home Insurance
8%
$119
HOA
18%
$280
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396