Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.73% first-year return on $90,597 initial cash invested.
-6.73%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$3,675
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $4,183 expenses = $508 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
$3,675
Total Expenses
$4,183
Mortgage P&I
47%
$1,735
Property Taxes
15%
$560
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919