Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.59% first-year return on $90,303 initial cash invested.
-9.59%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,734
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $3,456 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$3,456
Mortgage P&I
64%
$1,754
Property Taxes
10%
$264
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684