Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.35% first-year return on $89,736 initial cash invested.
-2.35%
Cash On Cash
6.12%
Cap Rate
0.99
DSCR
$3,829
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $4,005 expenses = $176 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
$3,829
Total Expenses
$4,005
Mortgage P&I
46%
$1,764
Property Taxes
7%
$280
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957