Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.73% first-year return on $89,652 initial cash invested.
-5.73%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$2,851
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,851 income − $3,279 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,851
Total Expenses
$3,279
Mortgage P&I
59%
$1,692
Property Taxes
3%
$94
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713