Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.19% first-year return on $89,652 initial cash invested.
-8.19%
Cash On Cash
4%
Cap Rate
0.69
DSCR
$2,543
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,543 income − $3,155 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,543
Total Expenses
$3,155
Mortgage P&I
65%
$1,648
Property Taxes
6%
$164
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636