Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.24% first-year return on $90,765 initial cash invested.
-1.24%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$3,734
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $3,828 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,765
Downpayment
20%
$69,300
Closing costs
1%
$3,465
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$3,828
Mortgage P&I
46%
$1,718
Property Taxes
5%
$192
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934