Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.82% first-year return on $89,400 initial cash invested.
-14.82%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$1,689
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,793 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,689
Total Expenses
$2,793
Mortgage P&I
104%
$1,759
Property Taxes
6%
$101
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422