Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.31% first-year return on $89,190 initial cash invested.
-5.31%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$2,847
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $3,242 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$3,242
Mortgage P&I
59%
$1,676
Property Taxes
3%
$80
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712