Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $89,820 initial cash invested.
-13.96%
Cash On Cash
3.5%
Cap Rate
0.51
DSCR
$2,304
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $3,349 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$3,349
Mortgage P&I
85%
$1,950
Property Taxes
7%
$171
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576