Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.52% first-year return on $89,148 initial cash invested.
-4.52%
Cash On Cash
5.46%
Cap Rate
0.89
DSCR
$3,620
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $3,956 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$3,956
Mortgage P&I
48%
$1,732
Property Taxes
9%
$342
Home Insurance
3%
$117
HOA
1%
$27
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905