Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.25% first-year return on $90,597 initial cash invested.
-17.25%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$2,456
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $3,758 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$3,758
Mortgage P&I
72%
$1,770
Property Taxes
27%
$670
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614