Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $90,891 initial cash invested.
-14.85%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$1,820
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $2,945 expenses = $1,125 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,891
Downpayment
20%
$69,420
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,820
Total Expenses
$2,945
Mortgage P&I
97%
$1,772
Property Taxes
10%
$175
Home Insurance
7%
$124
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455