Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.08% first-year return on $89,232 initial cash invested.
-5.08%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$3,257
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $3,635 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$3,635
Mortgage P&I
52%
$1,680
Property Taxes
8%
$270
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814