Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.14% first-year return on $90,051 initial cash invested.
-10.14%
Cash On Cash
3.85%
Cap Rate
0.62
DSCR
$2,400
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $3,161 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$3,161
Mortgage P&I
74%
$1,767
Property Taxes
5%
$121
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600