Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.43% first-year return on $90,828 initial cash invested.
-14.43%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$2,326
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $3,418 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,326
Total Expenses
$3,418
Mortgage P&I
77%
$1,786
Property Taxes
17%
$394
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582