Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.32% first-year return on $90,408 initial cash invested.
-8.32%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$2,781
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $3,408 expenses = $627 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
$2,781
Total Expenses
$3,408
Mortgage P&I
62%
$1,728
Property Taxes
5%
$148
Home Insurance
4%
$122
HOA
3%
$76
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695