Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.62% first-year return on $89,652 initial cash invested.
-16.62%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,023
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $3,265 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,023
Total Expenses
$3,265
Mortgage P&I
83%
$1,686
Property Taxes
24%
$489
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506