Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $89,190 initial cash invested.
-6.94%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$3,485
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,485 income − $4,001 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,485
Total Expenses
$4,001
Mortgage P&I
50%
$1,740
Property Taxes
11%
$385
Home Insurance
3%
$119
HOA
2%
$85
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871