Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.64% first-year return on $90,744 initial cash invested.
-4.64%
Cash On Cash
5.92%
Cap Rate
0.89
DSCR
$3,379
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,379 income − $3,730 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,379
Total Expenses
$3,730
Mortgage P&I
57%
$1,925
Property Taxes
2%
$61
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845