Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.99% first-year return on $90,408 initial cash invested.
-12.99%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,305
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $3,284 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,408
Downpayment
20%
$68,960
Closing costs
1%
$3,448
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,305
Total Expenses
$3,284
Mortgage P&I
75%
$1,732
Property Taxes
14%
$322
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576