Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.5% first-year return on $89,652 initial cash invested.
-1.5%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$3,800
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $3,912 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$3,912
Mortgage P&I
45%
$1,710
Property Taxes
7%
$256
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950