Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.29% first-year return on $90,177 initial cash invested.
-10.29%
Cash On Cash
3.87%
Cap Rate
0.62
DSCR
$2,450
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $3,223 expenses = $773 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
$2,450
Total Expenses
$3,223
Mortgage P&I
73%
$1,783
Property Taxes
6%
$140
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612