Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.93% first-year return on $89,757 initial cash invested.
-11.93%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,259
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $3,151 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,757
Downpayment
20%
$68,340
Closing costs
1%
$3,417
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$3,151
Mortgage P&I
76%
$1,727
Property Taxes
9%
$212
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565