Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $89,274 initial cash invested.
-13.56%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$2,464
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $3,473 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,464
Total Expenses
$3,473
Mortgage P&I
67%
$1,661
Property Taxes
18%
$455
Home Insurance
7%
$163
HOA
0%
$10
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616