Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $89,946 initial cash invested.
-6.16%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$2,702
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $3,164 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$3,164
Mortgage P&I
63%
$1,690
Property Taxes
2%
$55
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676