Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.9% first-year return on $90,828 initial cash invested.
-6.9%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$2,645
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,167 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,645
Total Expenses
$3,167
Mortgage P&I
64%
$1,692
Property Taxes
3%
$83
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661