Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.38% first-year return on $90,723 initial cash invested.
-9.38%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$3,321
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $4,030 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,723
Downpayment
20%
$69,260
Closing costs
1%
$3,463
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$4,030
Mortgage P&I
51%
$1,694
Property Taxes
14%
$451
Home Insurance
4%
$126
HOA
5%
$165
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830