Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $90,828 initial cash invested.
-20.72%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$1,845
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $3,413 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,845
Total Expenses
$3,413
Mortgage P&I
94%
$1,729
Property Taxes
37%
$674
Home Insurance
7%
$124
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461