Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7% first-year return on $89,274 initial cash invested.
-7%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$3,060
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,581 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,060
Total Expenses
$3,581
Mortgage P&I
56%
$1,718
Property Taxes
9%
$273
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765