Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.07% first-year return on $90,177 initial cash invested.
-12.07%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$2,428
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $3,335 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$3,335
Mortgage P&I
70%
$1,706
Property Taxes
14%
$342
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607