Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.83% first-year return on $90,177 initial cash invested.
-9.83%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$2,518
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $3,257 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$3,257
Mortgage P&I
71%
$1,783
Property Taxes
6%
$140
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630