Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.1% first-year return on $89,484 initial cash invested.
-5.1%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$3,337
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,337 income − $3,717 expenses = $380 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
$3,337
Total Expenses
$3,717
Mortgage P&I
51%
$1,714
Property Taxes
8%
$281
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834