Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.68% first-year return on $89,631 initial cash invested.
-5.68%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$2,910
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $3,334 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,631
Downpayment
20%
$68,220
Closing costs
1%
$3,411
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$3,334
Mortgage P&I
57%
$1,653
Property Taxes
5%
$159
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728