Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.72% first-year return on $90,534 initial cash invested.
-8.72%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$3,377
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $4,035 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,377
Total Expenses
$4,035
Mortgage P&I
49%
$1,671
Property Taxes
18%
$621
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844