Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.95% first-year return on $89,148 initial cash invested.
-12.95%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$2,174
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $3,136 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$3,136
Mortgage P&I
78%
$1,689
Property Taxes
13%
$282
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544