Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.48% first-year return on $89,904 initial cash invested.
-15.48%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,388
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $3,548 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$3,548
Mortgage P&I
71%
$1,705
Property Taxes
24%
$574
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597