Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.09% first-year return on $89,820 initial cash invested.
-11.09%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$2,122
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,952 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$2,952
Mortgage P&I
80%
$1,706
Property Taxes
5%
$107
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530