Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.19% first-year return on $90,093 initial cash invested.
-7.19%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$3,109
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $3,649 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,093
Downpayment
20%
$68,660
Closing costs
1%
$3,433
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$3,649
Mortgage P&I
54%
$1,693
Property Taxes
11%
$344
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777