Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.27% first-year return on $90,450 initial cash invested.
-16.27%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$1,763
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $2,989 expenses = $1,226 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,763
Total Expenses
$2,989
Mortgage P&I
98%
$1,732
Property Taxes
16%
$288
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441