Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.91% first-year return on $89,673 initial cash invested.
-6.91%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$2,787
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $3,303 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$3,303
Mortgage P&I
61%
$1,693
Property Taxes
5%
$151
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697