Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.24% first-year return on $89,085 initial cash invested.
-9.24%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$3,272
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $3,958 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,085
Downpayment
20%
$67,700
Closing costs
1%
$3,385
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,958
Mortgage P&I
53%
$1,742
Property Taxes
15%
$476
Home Insurance
4%
$118
HOA
2%
$51
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818