Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.54% first-year return on $89,736 initial cash invested.
-10.54%
Cash On Cash
4.18%
Cap Rate
0.64
DSCR
$2,689
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $3,477 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,689
Total Expenses
$3,477
Mortgage P&I
70%
$1,871
Property Taxes
7%
$198
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672