Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.58% first-year return on $89,673 initial cash invested.
-9.58%
Cash On Cash
3.55%
Cap Rate
0.62
DSCR
$2,383
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $3,099 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,383
Total Expenses
$3,099
Mortgage P&I
68%
$1,632
Property Taxes
7%
$170
Home Insurance
5%
$121
HOA
1%
$33
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596