Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.57% first-year return on $89,400 initial cash invested.
-1.57%
Cash On Cash
6.19%
Cap Rate
1.02
DSCR
$3,893
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $4,010 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,893
Total Expenses
$4,010
Mortgage P&I
44%
$1,714
Property Taxes
8%
$308
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973