Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.21% first-year return on $89,400 initial cash invested.
-4.21%
Cash On Cash
5.17%
Cap Rate
0.89
DSCR
$3,316
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $3,630 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$3,630
Mortgage P&I
50%
$1,646
Property Taxes
8%
$273
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829