Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.29% first-year return on $90,471 initial cash invested.
-6.29%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$2,704
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,178 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$3,178
Mortgage P&I
63%
$1,693
Property Taxes
2%
$48
Home Insurance
5%
$122
HOA
1%
$17
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676