Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $90,114 initial cash invested.
-10.27%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,307
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $3,078 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,114
Downpayment
20%
$68,680
Closing costs
1%
$3,434
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$3,078
Mortgage P&I
74%
$1,713
Property Taxes
6%
$136
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577