Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.41% first-year return on $90,471 initial cash invested.
-1.41%
Cash On Cash
6.51%
Cap Rate
1.03
DSCR
$3,972
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $4,078 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$4,078
Mortgage P&I
46%
$1,820
Property Taxes
5%
$207
Home Insurance
3%
$119
HOA
1%
$25
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993