Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.53% first-year return on $90,366 initial cash invested.
-7.53%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$2,786
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $3,353 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,366
Downpayment
20%
$68,920
Closing costs
1%
$3,446
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$3,353
Mortgage P&I
63%
$1,768
Property Taxes
6%
$168
Home Insurance
3%
$81
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696