Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.09% first-year return on $91,164 initial cash invested.
-7.09%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$2,982
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $3,521 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,164
Downpayment
20%
$69,680
Closing costs
1%
$3,484
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$3,521
Mortgage P&I
58%
$1,733
Property Taxes
8%
$235
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746