Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.37% first-year return on $89,799 initial cash invested.
-6.37%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$3,404
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $3,881 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,881
Mortgage P&I
51%
$1,725
Property Taxes
12%
$400
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851