Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.09% first-year return on $89,568 initial cash invested.
-11.09%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,136
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $2,964 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,568
Downpayment
20%
$68,160
Closing costs
1%
$3,408
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$2,964
Mortgage P&I
80%
$1,707
Property Taxes
5%
$111
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534