Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.03% first-year return on $90,429 initial cash invested.
-0.03%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$4,202
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $4,204 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,202
Total Expenses
$4,204
Mortgage P&I
41%
$1,740
Property Taxes
8%
$321
Home Insurance
3%
$121
HOA
0%
$6
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050