Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $90,786 initial cash invested.
-19.68%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$1,066
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,066 income − $2,555 expenses = $1,489 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,066
Total Expenses
$2,555
Mortgage P&I
168%
$1,793
Property Taxes
11%
$119
Home Insurance
12%
$131
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$266