Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.82% first-year return on $89,001 initial cash invested.
-9.82%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$2,219
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $2,947 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,001
Downpayment
20%
$67,620
Closing costs
1%
$3,381
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,219
Total Expenses
$2,947
Mortgage P&I
75%
$1,671
Property Taxes
4%
$88
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555