Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $89,652 initial cash invested.
-8.73%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$2,760
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $3,412 expenses = $652 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
$2,760
Total Expenses
$3,412
Mortgage P&I
62%
$1,710
Property Taxes
9%
$256
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690