Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.72% first-year return on $90,954 initial cash invested.
-8.72%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$2,923
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $3,584 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,923
Total Expenses
$3,584
Mortgage P&I
60%
$1,766
Property Taxes
9%
$263
Home Insurance
4%
$119
HOA
1%
$33
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731