Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.96% first-year return on $89,106 initial cash invested.
-4.96%
Cash On Cash
5.76%
Cap Rate
0.87
DSCR
$3,167
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,167 income − $3,535 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,106
Downpayment
20%
$67,720
Closing costs
1%
$3,386
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,167
Total Expenses
$3,535
Mortgage P&I
59%
$1,867
Property Taxes
2%
$49
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792