Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.21% first-year return on $89,505 initial cash invested.
-4.21%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$3,800
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $4,114 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$4,114
Mortgage P&I
45%
$1,694
Property Taxes
13%
$491
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950