Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.05% first-year return on $89,547 initial cash invested.
-0.05%
Cash On Cash
6.8%
Cap Rate
1.1
DSCR
$4,508
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $4,512 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$4,512
Mortgage P&I
39%
$1,756
Property Taxes
8%
$349
Home Insurance
3%
$122
HOA
3%
$122
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127