Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.14% first-year return on $90,156 initial cash invested.
-12.14%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$2,452
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $3,364 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$3,364
Mortgage P&I
72%
$1,764
Property Taxes
12%
$297
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613