Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $89,358 initial cash invested.
-8.07%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$2,937
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,538 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,358
Downpayment
20%
$67,960
Closing costs
1%
$3,398
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,538
Mortgage P&I
57%
$1,686
Property Taxes
10%
$306
Home Insurance
4%
$121
HOA
1%
$16
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734