Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.78% first-year return on $90,639 initial cash invested.
-21.78%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,271
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,271 income − $2,916 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,639
Downpayment
20%
$69,180
Closing costs
1%
$3,459
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,271
Total Expenses
$2,916
Mortgage P&I
136%
$1,731
Property Taxes
36%
$453
Home Insurance
10%
$121
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318