Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $89,778 initial cash invested.
-12.55%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$2,679
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $3,618 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,679
Total Expenses
$3,618
Mortgage P&I
63%
$1,701
Property Taxes
19%
$509
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670