Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.63% first-year return on $90,429 initial cash invested.
-5.63%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$3,144
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $3,568 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$3,568
Mortgage P&I
55%
$1,742
Property Taxes
6%
$194
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786