Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.41% first-year return on $89,274 initial cash invested.
-8.41%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$2,859
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,485 expenses = $626 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
$2,859
Total Expenses
$3,485
Mortgage P&I
60%
$1,718
Property Taxes
10%
$273
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715