Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.51% first-year return on $90,471 initial cash invested.
-22.51%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,298
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,298 income − $2,995 expenses = $1,697 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
$1,298
Total Expenses
$2,995
Mortgage P&I
134%
$1,745
Property Taxes
39%
$508
Home Insurance
9%
$119
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324