Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.75% first-year return on $90,681 initial cash invested.
-13.75%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$1,866
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,905 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$2,905
Mortgage P&I
94%
$1,761
Property Taxes
6%
$104
Home Insurance
8%
$144
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466