Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.17% first-year return on $89,673 initial cash invested.
-7.17%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$3,115
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $3,651 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$3,651
Mortgage P&I
55%
$1,711
Property Taxes
10%
$296
Home Insurance
4%
$121
HOA
1%
$27
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779