Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.64% first-year return on $90,534 initial cash invested.
-11.64%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$2,149
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $3,027 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,149
Total Expenses
$3,027
Mortgage P&I
79%
$1,699
Property Taxes
8%
$175
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537