Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.91% first-year return on $89,022 initial cash invested.
-10.91%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,322
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $3,131 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,022
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$3,131
Mortgage P&I
72%
$1,681
Property Taxes
9%
$214
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580