Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.47% first-year return on $91,668 initial cash invested.
-3.47%
Cash On Cash
6.29%
Cap Rate
0.94
DSCR
$3,768
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,033 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,668
Downpayment
20%
$70,160
Closing costs
1%
$3,508
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$4,033
Mortgage P&I
52%
$1,954
Property Taxes
4%
$144
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942