Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.28% first-year return on $89,169 initial cash invested.
-7.28%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$3,210
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $3,751 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$3,751
Mortgage P&I
52%
$1,685
Property Taxes
11%
$348
Home Insurance
4%
$122
HOA
2%
$56
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802