Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.78% first-year return on $90,156 initial cash invested.
-3.78%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$3,429
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $3,713 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$3,713
Mortgage P&I
50%
$1,718
Property Taxes
7%
$228
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857