Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.79% first-year return on $89,484 initial cash invested.
-12.79%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$2,133
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $3,087 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$3,087
Mortgage P&I
84%
$1,793
Property Taxes
7%
$145
Home Insurance
6%
$122
HOA
0%
$4
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533