Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.91% first-year return on $89,736 initial cash invested.
-0.91%
Cash On Cash
6.52%
Cap Rate
1.05
DSCR
$4,037
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,037 income − $4,105 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,037
Total Expenses
$4,105
Mortgage P&I
44%
$1,764
Property Taxes
7%
$280
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009