Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.37% first-year return on $89,715 initial cash invested.
-2.37%
Cash On Cash
5.6%
Cap Rate
0.97
DSCR
$3,226
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $3,403 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,715
Downpayment
20%
$68,300
Closing costs
1%
$3,415
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$3,403
Mortgage P&I
51%
$1,643
Property Taxes
3%
$90
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806