Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.93% first-year return on $89,169 initial cash invested.
-6.93%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,941
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $3,456 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$3,456
Mortgage P&I
58%
$1,705
Property Taxes
7%
$217
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735