Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.34% first-year return on $90,597 initial cash invested.
-10.34%
Cash On Cash
3.84%
Cap Rate
0.62
DSCR
$2,763
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $3,544 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$3,544
Mortgage P&I
64%
$1,776
Property Taxes
12%
$320
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691