Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.7% first-year return on $90,051 initial cash invested.
-5.7%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$3,021
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,449 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$3,449
Mortgage P&I
55%
$1,676
Property Taxes
7%
$201
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755