Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $89,946 initial cash invested.
-14.97%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$2,488
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $3,610 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$3,610
Mortgage P&I
69%
$1,720
Property Taxes
15%
$363
Home Insurance
5%
$122
HOA
8%
$210
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622