Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.76% first-year return on $90,408 initial cash invested.
-5.76%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$2,806
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,240 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,408
Downpayment
20%
$68,960
Closing costs
1%
$3,448
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$3,240
Mortgage P&I
60%
$1,673
Property Taxes
3%
$96
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702