Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.88% first-year return on $89,169 initial cash invested.
-9.88%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$2,258
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,992 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$2,992
Mortgage P&I
74%
$1,682
Property Taxes
5%
$105
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564