Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $90,387 initial cash invested.
-23.31%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$854
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$854 income − $2,610 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$854
Total Expenses
$2,610
Mortgage P&I
196%
$1,676
Property Taxes
47%
$402
Home Insurance
14%
$122
HOA
0%
$0
Property Management
15%
$128
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$214