Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.14% first-year return on $90,450 initial cash invested.
-12.14%
Cash On Cash
3.7%
Cap Rate
0.56
DSCR
$2,286
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $3,201 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$3,201
Mortgage P&I
83%
$1,888
Property Taxes
4%
$94
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572