Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.37% first-year return on $91,290 initial cash invested.
-1.37%
Cash On Cash
7.1%
Cap Rate
1.03
DSCR
$4,090
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $4,194 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$4,194
Mortgage P&I
49%
$2,004
Property Taxes
2%
$100
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022