Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $84,450 initial cash invested.
-12.35%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$2,513
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $3,382 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,513
Total Expenses
$3,382
Mortgage P&I
70%
$1,758
Property Taxes
2%
$52
Home Insurance
5%
$121
HOA
10%
$244
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628