Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.06% first-year return on $89,736 initial cash invested.
-2.06%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$3,392
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $3,546 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$3,546
Mortgage P&I
50%
$1,680
Property Taxes
4%
$130
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848