Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $90,282 initial cash invested.
-9.64%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$3,111
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $3,836 expenses = $725 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$3,836
Mortgage P&I
57%
$1,765
Property Taxes
15%
$456
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778