Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $89,127 initial cash invested.
-9.64%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$3,127
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $3,843 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,127
Downpayment
20%
$67,740
Closing costs
1%
$3,387
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$3,843
Mortgage P&I
54%
$1,690
Property Taxes
17%
$530
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782