Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $90,282 initial cash invested.
-11.26%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$2,988
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,835 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$3,835
Mortgage P&I
56%
$1,685
Property Taxes
20%
$593
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747