Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.02% first-year return on $89,337 initial cash invested.
-8.02%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$2,623
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $3,220 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,623
Total Expenses
$3,220
Mortgage P&I
62%
$1,636
Property Taxes
7%
$175
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656