Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.42% first-year return on $90,450 initial cash invested.
-3.42%
Cash On Cash
5.29%
Cap Rate
0.92
DSCR
$3,004
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,262 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,004
Total Expenses
$3,262
Mortgage P&I
55%
$1,658
Property Taxes
1%
$41
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751