Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.68% first-year return on $90,492 initial cash invested.
-12.68%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$2,773
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $3,729 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,492
Downpayment
20%
$69,040
Closing costs
1%
$3,452
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,773
Total Expenses
$3,729
Mortgage P&I
61%
$1,696
Property Taxes
21%
$580
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693