Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.1% first-year return on $90,450 initial cash invested.
-4.1%
Cash On Cash
5.61%
Cap Rate
0.91
DSCR
$3,568
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $3,877 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$3,877
Mortgage P&I
50%
$1,778
Property Taxes
7%
$265
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892