Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.59% first-year return on $90,471 initial cash invested.
-15.59%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$1,855
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $3,030 expenses = $1,175 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,855
Total Expenses
$3,030
Mortgage P&I
93%
$1,731
Property Taxes
15%
$287
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464