Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $84,030 initial cash invested.
-11.4%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$2,641
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $3,439 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,030
Downpayment
20%
$68,600
Closing costs
1%
$3,430
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,641
Total Expenses
$3,439
Mortgage P&I
64%
$1,702
Property Taxes
10%
$270
Home Insurance
8%
$199
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660