Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.31% first-year return on $90,660 initial cash invested.
-27.31%
Cash On Cash
-0.98%
Cap Rate
-0.16
DSCR
$1,375
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,375 income − $3,438 expenses = $2,063 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,375
Total Expenses
$3,438
Mortgage P&I
125%
$1,725
Property Taxes
61%
$841
Home Insurance
9%
$121
HOA
7%
$91
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344