Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.54% first-year return on $90,450 initial cash invested.
-1.54%
Cash On Cash
5.93%
Cap Rate
1.02
DSCR
$3,577
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,577 income − $3,693 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,577
Total Expenses
$3,693
Mortgage P&I
47%
$1,678
Property Taxes
5%
$177
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894