Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.62% first-year return on $90,513 initial cash invested.
-12.62%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$2,040
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,992 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,513
Downpayment
20%
$69,060
Closing costs
1%
$3,453
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$2,992
Mortgage P&I
85%
$1,727
Property Taxes
8%
$163
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510