Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $89,379 initial cash invested.
-11.99%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$1,927
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $2,820 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,927
Total Expenses
$2,820
Mortgage P&I
89%
$1,708
Property Taxes
1%
$18
Home Insurance
6%
$119
HOA
3%
$50
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482