Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.85% first-year return on $89,211 initial cash invested.
-9.85%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$2,470
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $3,202 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$3,202
Mortgage P&I
70%
$1,725
Property Taxes
7%
$170
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618