Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $90,912 initial cash invested.
-20.59%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,085
Rent
-$1,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,085 income − $2,645 expenses = $1,560 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,085
Total Expenses
$2,645
Mortgage P&I
158%
$1,714
Property Taxes
25%
$272
Home Insurance
12%
$126
HOA
1%
$13
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271