Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.32% first-year return on $90,702 initial cash invested.
-10.32%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$2,446
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $3,226 expenses = $780 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
$2,446
Total Expenses
$3,226
Mortgage P&I
71%
$1,733
Property Taxes
8%
$196
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612