Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $89,400 initial cash invested.
-19.77%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$1,870
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $3,343 expenses = $1,473 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$3,343
Mortgage P&I
91%
$1,695
Property Taxes
34%
$631
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468