Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $89,001 initial cash invested.
-9.87%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,208
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,940 expenses = $732 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
$2,208
Total Expenses
$2,940
Mortgage P&I
76%
$1,671
Property Taxes
4%
$88
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552