Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.25% first-year return on $90,072 initial cash invested.
-3.25%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$3,466
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $3,710 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,072
Downpayment
20%
$68,640
Closing costs
1%
$3,432
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$3,710
Mortgage P&I
49%
$1,709
Property Taxes
6%
$215
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866