Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $90,450 initial cash invested.
-19.21%
Cash On Cash
0.9%
Cap Rate
0.16
DSCR
$1,532
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $2,980 expenses = $1,448 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,532
Total Expenses
$2,980
Mortgage P&I
107%
$1,646
Property Taxes
15%
$228
Home Insurance
8%
$121
HOA
16%
$250
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383