Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.78% first-year return on $90,765 initial cash invested.
-9.78%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$2,624
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,364 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$3,364
Mortgage P&I
64%
$1,684
Property Taxes
11%
$298
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656