Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.49% first-year return on $90,471 initial cash invested.
-2.49%
Cash On Cash
6.62%
Cap Rate
0.99
DSCR
$4,042
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $4,230 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$4,230
Mortgage P&I
48%
$1,930
Property Taxes
6%
$238
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010