Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.74% first-year return on $90,051 initial cash invested.
-3.74%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$3,549
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $3,830 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$3,830
Mortgage P&I
49%
$1,730
Property Taxes
8%
$275
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887