Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.59% first-year return on $89,547 initial cash invested.
-6.59%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$2,992
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $3,484 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$3,484
Mortgage P&I
59%
$1,760
Property Taxes
6%
$165
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748