Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.28% first-year return on $90,597 initial cash invested.
-5.28%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$3,882
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $4,281 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$4,281
Mortgage P&I
45%
$1,735
Property Taxes
14%
$560
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970