Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.42% first-year return on $91,290 initial cash invested.
-10.42%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$3,194
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,987 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,194
Total Expenses
$3,987
Mortgage P&I
53%
$1,707
Property Taxes
20%
$625
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798