Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $90,450 initial cash invested.
-8.07%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$2,624
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,232 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,624
Total Expenses
$3,232
Mortgage P&I
67%
$1,769
Property Taxes
3%
$82
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656