Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.68% first-year return on $90,177 initial cash invested.
-11.68%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$2,484
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $3,362 expenses = $878 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
$2,484
Total Expenses
$3,362
Mortgage P&I
69%
$1,706
Property Taxes
14%
$342
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621