Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $90,513 initial cash invested.
-11.92%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$2,142
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $3,041 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,513
Downpayment
20%
$69,060
Closing costs
1%
$3,453
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$3,041
Mortgage P&I
81%
$1,727
Property Taxes
8%
$163
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536