Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.92% first-year return on $90,324 initial cash invested.
-7.92%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$3,168
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $3,764 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,764
Mortgage P&I
55%
$1,751
Property Taxes
12%
$370
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792