Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $89,400 initial cash invested.
-7.05%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$3,467
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,467 income − $3,992 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,467
Total Expenses
$3,992
Mortgage P&I
50%
$1,737
Property Taxes
13%
$454
Home Insurance
3%
$119
HOA
0%
$17
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867