Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.75% first-year return on $90,282 initial cash invested.
-21.75%
Cash On Cash
0.78%
Cap Rate
0.12
DSCR
$1,667
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $3,303 expenses = $1,636 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,667
Total Expenses
$3,303
Mortgage P&I
108%
$1,792
Property Taxes
35%
$577
Home Insurance
8%
$131
HOA
0%
$2
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417