Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.4% first-year return on $90,303 initial cash invested.
-15.4%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$2,061
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $3,220 expenses = $1,159 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$3,220
Mortgage P&I
87%
$1,786
Property Taxes
16%
$327
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515