Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.02% first-year return on $90,219 initial cash invested.
-9.02%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$2,900
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $3,578 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,219
Downpayment
20%
$68,780
Closing costs
1%
$3,439
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$3,578
Mortgage P&I
59%
$1,723
Property Taxes
9%
$272
Home Insurance
4%
$126
HOA
2%
$65
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725