Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.76% first-year return on $89,841 initial cash invested.
-9.76%
Cash On Cash
4.5%
Cap Rate
0.68
DSCR
$3,053
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,053 income − $3,784 expenses = $731 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,841
Downpayment
20%
$68,420
Closing costs
1%
$3,421
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,053
Total Expenses
$3,784
Mortgage P&I
62%
$1,893
Property Taxes
10%
$304
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763