Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.22% first-year return on $89,190 initial cash invested.
-6.22%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$3,520
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $3,982 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$3,982
Mortgage P&I
48%
$1,701
Property Taxes
13%
$472
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880