Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.95% first-year return on $91,500 initial cash invested.
-1.95%
Cash On Cash
5.95%
Cap Rate
1
DSCR
$3,622
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $3,771 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$3,771
Mortgage P&I
48%
$1,738
Property Taxes
5%
$172
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906