Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $90,471 initial cash invested.
-18.68%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$1,854
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $3,262 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,854
Total Expenses
$3,262
Mortgage P&I
94%
$1,745
Property Taxes
27%
$508
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464