Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.47% first-year return on $90,177 initial cash invested.
-6.47%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$3,075
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,561 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,075
Total Expenses
$3,561
Mortgage P&I
55%
$1,687
Property Taxes
9%
$274
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769