Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.61% first-year return on $90,660 initial cash invested.
-0.61%
Cash On Cash
6.62%
Cap Rate
1.07
DSCR
$4,207
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $4,253 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,207
Total Expenses
$4,253
Mortgage P&I
42%
$1,787
Property Taxes
8%
$325
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052