Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.18% first-year return on $90,513 initial cash invested.
-6.18%
Cash On Cash
4.98%
Cap Rate
0.81
DSCR
$2,976
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $3,442 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,513
Downpayment
20%
$69,060
Closing costs
1%
$3,453
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$3,442
Mortgage P&I
60%
$1,780
Property Taxes
4%
$112
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744