Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.42% first-year return on $89,148 initial cash invested.
-19.42%
Cash On Cash
2.02%
Cap Rate
0.29
DSCR
$1,640
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $3,083 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,640
Total Expenses
$3,083
Mortgage P&I
119%
$1,946
Property Taxes
16%
$264
Home Insurance
5%
$85
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410