Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.81% first-year return on $90,072 initial cash invested.
-1.81%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$3,673
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,673 income − $3,809 expenses = $136 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
$3,673
Total Expenses
$3,809
Mortgage P&I
47%
$1,709
Property Taxes
6%
$215
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918