Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.94% first-year return on $89,820 initial cash invested.
-8.94%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$2,970
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,639 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,639
Mortgage P&I
59%
$1,739
Property Taxes
11%
$319
Home Insurance
4%
$122
HOA
1%
$33
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742