Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.45% first-year return on $91,647 initial cash invested.
-9.45%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$3,167
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,167 income − $3,889 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,167
Total Expenses
$3,889
Mortgage P&I
55%
$1,733
Property Taxes
15%
$485
Home Insurance
4%
$122
HOA
1%
$28
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792