Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.76% first-year return on $89,484 initial cash invested.
-4.76%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$3,385
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,385 income − $3,740 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,385
Total Expenses
$3,740
Mortgage P&I
51%
$1,714
Property Taxes
8%
$281
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846