Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.52% first-year return on $89,379 initial cash invested.
-15.52%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$2,210
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $3,366 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$3,366
Mortgage P&I
77%
$1,700
Property Taxes
22%
$484
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552