Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.23% first-year return on $89,274 initial cash invested.
-8.23%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$2,617
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $3,229 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$3,229
Mortgage P&I
66%
$1,740
Property Taxes
4%
$110
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654