Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.92% first-year return on $89,988 initial cash invested.
-6.92%
Cash On Cash
4.32%
Cap Rate
0.75
DSCR
$2,575
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,094 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,575
Total Expenses
$3,094
Mortgage P&I
64%
$1,650
Property Taxes
3%
$86
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644