Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.22% first-year return on $90,114 initial cash invested.
-6.22%
Cash On Cash
4.58%
Cap Rate
0.8
DSCR
$3,350
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,817 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,114
Downpayment
20%
$68,680
Closing costs
1%
$3,434
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$3,817
Mortgage P&I
49%
$1,643
Property Taxes
13%
$444
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838