Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.8% first-year return on $90,534 initial cash invested.
-4.8%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$3,518
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $3,880 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,880
Mortgage P&I
49%
$1,717
Property Taxes
10%
$351
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880