Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $89,610 initial cash invested.
-20.21%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,342
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,342 income − $2,851 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,610
Downpayment
20%
$68,200
Closing costs
1%
$3,410
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,342
Total Expenses
$2,851
Mortgage P&I
123%
$1,654
Property Taxes
12%
$158
Home Insurance
10%
$136
HOA
19%
$258
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336