Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.6% first-year return on $90,408 initial cash invested.
-8.6%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$2,744
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $3,392 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,408
Downpayment
20%
$68,960
Closing costs
1%
$3,448
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$3,392
Mortgage P&I
63%
$1,728
Property Taxes
5%
$148
Home Insurance
4%
$122
HOA
3%
$76
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686