Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.83% first-year return on $90,156 initial cash invested.
-27.83%
Cash On Cash
-1.1%
Cap Rate
-0.18
DSCR
$1,414
Rent
-$2,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $3,505 expenses = $2,091 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,414
Total Expenses
$3,505
Mortgage P&I
122%
$1,720
Property Taxes
70%
$984
Home Insurance
9%
$121
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354