Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.65% first-year return on $91,668 initial cash invested.
-8.65%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$2,514
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $3,175 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,514
Total Expenses
$3,175
Mortgage P&I
72%
$1,804
Property Taxes
2%
$40
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628