Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.85% first-year return on $90,849 initial cash invested.
-11.85%
Cash On Cash
3.67%
Cap Rate
0.58
DSCR
$3,306
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $4,203 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$4,203
Mortgage P&I
55%
$1,827
Property Taxes
20%
$657
Home Insurance
4%
$122
HOA
0%
$11
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826