Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.15% first-year return on $89,484 initial cash invested.
-10.15%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,414
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $3,171 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$3,171
Mortgage P&I
70%
$1,686
Property Taxes
6%
$151
Home Insurance
5%
$122
HOA
2%
$52
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604