Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.73% first-year return on $90,009 initial cash invested.
-5.73%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$2,986
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $3,416 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,009
Downpayment
20%
$68,580
Closing costs
1%
$3,429
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$3,416
Mortgage P&I
57%
$1,702
Property Taxes
5%
$162
Home Insurance
4%
$120
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746