Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.96% first-year return on $91,290 initial cash invested.
-9.96%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$2,437
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $3,195 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,437
Total Expenses
$3,195
Mortgage P&I
71%
$1,742
Property Taxes
7%
$160
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609