Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.67% first-year return on $90,912 initial cash invested.
-2.67%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$3,531
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $3,733 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$3,733
Mortgage P&I
51%
$1,796
Property Taxes
3%
$118
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883