Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.93% first-year return on $90,681 initial cash invested.
-12.93%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$1,983
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $2,960 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$2,960
Mortgage P&I
89%
$1,761
Property Taxes
5%
$104
Home Insurance
7%
$144
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496