Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.05% first-year return on $89,400 initial cash invested.
-21.05%
Cash On Cash
1.02%
Cap Rate
0.16
DSCR
$1,684
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $3,252 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,684
Total Expenses
$3,252
Mortgage P&I
106%
$1,789
Property Taxes
32%
$536
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421