Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.05% first-year return on $89,379 initial cash invested.
-9.05%
Cash On Cash
4.22%
Cap Rate
0.68
DSCR
$2,705
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,705 income − $3,379 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,705
Total Expenses
$3,379
Mortgage P&I
65%
$1,762
Property Taxes
7%
$194
Home Insurance
5%
$125
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676