Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.38% first-year return on $89,400 initial cash invested.
-8.38%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$2,806
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,430 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$3,430
Mortgage P&I
63%
$1,763
Property Taxes
7%
$201
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702