Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.84% first-year return on $91,416 initial cash invested.
-11.84%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$2,820
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $3,722 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,416
Downpayment
20%
$69,920
Closing costs
1%
$3,496
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$3,722
Mortgage P&I
60%
$1,694
Property Taxes
18%
$499
Home Insurance
4%
$124
HOA
2%
$51
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705