Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.78% first-year return on $89,211 initial cash invested.
-12.78%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,007
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,957 expenses = $950 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$2,957
Mortgage P&I
84%
$1,694
Property Taxes
9%
$178
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502