Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.31% first-year return on $89,610 initial cash invested.
-12.31%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$2,376
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $3,295 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,610
Downpayment
20%
$68,200
Closing costs
1%
$3,410
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$3,295
Mortgage P&I
70%
$1,659
Property Taxes
15%
$368
Home Insurance
5%
$126
HOA
0%
$2
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594