Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.02% first-year return on $89,673 initial cash invested.
-3.02%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$3,572
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $3,798 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,572
Total Expenses
$3,798
Mortgage P&I
47%
$1,662
Property Taxes
8%
$302
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893