Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.75% first-year return on $91,185 initial cash invested.
-6.75%
Cash On Cash
4.51%
Cap Rate
0.78
DSCR
$3,660
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $4,173 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,185
Downpayment
20%
$69,700
Closing costs
1%
$3,485
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$4,173
Mortgage P&I
46%
$1,678
Property Taxes
17%
$615
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915