Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $89,946 initial cash invested.
-9.87%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$2,961
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,701 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$3,701
Mortgage P&I
58%
$1,732
Property Taxes
15%
$430
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740