Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.83% first-year return on $90,744 initial cash invested.
-4.83%
Cash On Cash
5.84%
Cap Rate
0.89
DSCR
$3,826
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $4,191 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$4,191
Mortgage P&I
50%
$1,897
Property Taxes
9%
$336
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956