Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.39% first-year return on $91,437 initial cash invested.
-11.39%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,375
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,375 income − $3,243 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,437
Downpayment
20%
$69,940
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,375
Total Expenses
$3,243
Mortgage P&I
74%
$1,757
Property Taxes
9%
$214
Home Insurance
5%
$126
HOA
0%
$6
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594