Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.29% first-year return on $90,576 initial cash invested.
-10.29%
Cash On Cash
3.39%
Cap Rate
0.59
DSCR
$2,246
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $3,023 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$3,023
Mortgage P&I
74%
$1,664
Property Taxes
6%
$144
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562