Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.2% first-year return on $90,954 initial cash invested.
-1.2%
Cash On Cash
6.1%
Cap Rate
1.04
DSCR
$3,840
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $3,931 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,931
Mortgage P&I
44%
$1,703
Property Taxes
7%
$270
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960