Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.49% first-year return on $89,400 initial cash invested.
-3.49%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$3,618
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $3,878 expenses = $260 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
$3,618
Total Expenses
$3,878
Mortgage P&I
47%
$1,714
Property Taxes
9%
$308
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904