Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.23% first-year return on $90,576 initial cash invested.
-10.23%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$2,582
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $3,354 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$3,354
Mortgage P&I
68%
$1,757
Property Taxes
9%
$234
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646