Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.58% first-year return on $89,399 initial cash invested.
-5.58%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$2,729
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $3,145 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,399
Downpayment
20%
$67,999
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$3,145
Mortgage P&I
63%
$1,707
Property Taxes
0%
$10
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682