Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.26% first-year return on $90,954 initial cash invested.
-8.26%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$2,640
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $3,266 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$3,266
Mortgage P&I
64%
$1,680
Property Taxes
7%
$194
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660