Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.46% first-year return on $90,912 initial cash invested.
-12.46%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$2,272
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $3,216 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,272
Total Expenses
$3,216
Mortgage P&I
75%
$1,714
Property Taxes
12%
$272
Home Insurance
6%
$126
HOA
1%
$13
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568