Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.75% first-year return on $90,303 initial cash invested.
-3.75%
Cash On Cash
5.28%
Cap Rate
0.91
DSCR
$3,369
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $3,651 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$3,651
Mortgage P&I
49%
$1,662
Property Taxes
7%
$244
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842