Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.25% first-year return on $89,925 initial cash invested.
-17.25%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,177
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $3,470 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,177
Total Expenses
$3,470
Mortgage P&I
78%
$1,688
Property Taxes
28%
$616
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544