Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.15% first-year return on $91,269 initial cash invested.
-7.15%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$2,726
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $3,270 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$3,270
Mortgage P&I
63%
$1,707
Property Taxes
5%
$123
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682