Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.92% first-year return on $90,702 initial cash invested.
-4.92%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,228
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,600 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,600
Mortgage P&I
54%
$1,733
Property Taxes
6%
$196
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807