Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.01% first-year return on $91,563 initial cash invested.
-11.01%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$3,048
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,888 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,563
Downpayment
20%
$70,060
Closing costs
1%
$3,503
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,888
Mortgage P&I
58%
$1,779
Property Taxes
18%
$558
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762