Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $89,820 initial cash invested.
-9.87%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$2,563
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $3,302 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$3,302
Mortgage P&I
65%
$1,658
Property Taxes
7%
$171
Home Insurance
5%
$117
HOA
5%
$125
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641