Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.22% first-year return on $89,379 initial cash invested.
-2.22%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$4,077
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $4,242 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$4,242
Mortgage P&I
42%
$1,697
Property Taxes
12%
$469
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019