Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.38% first-year return on $89,967 initial cash invested.
-25.38%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$1,160
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,160 income − $3,063 expenses = $1,903 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,160
Total Expenses
$3,063
Mortgage P&I
144%
$1,670
Property Taxes
27%
$313
Home Insurance
10%
$120
HOA
35%
$404
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290