Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.28% first-year return on $89,400 initial cash invested.
-13.28%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$1,713
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $2,702 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,713
Total Expenses
$2,702
Mortgage P&I
96%
$1,637
Property Taxes
7%
$123
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$428