Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $90,895 initial cash invested.
-13.62%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$1,919
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $2,951 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,895
Downpayment
20%
$69,424
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,919
Total Expenses
$2,951
Mortgage P&I
92%
$1,757
Property Taxes
8%
$150
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480