Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.97% first-year return on $89,190 initial cash invested.
-13.97%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$1,711
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $2,749 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,711
Total Expenses
$2,749
Mortgage P&I
100%
$1,712
Property Taxes
6%
$97
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428