Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.67% first-year return on $91,498 initial cash invested.
-1.67%
Cash On Cash
5.93%
Cap Rate
1.01
DSCR
$3,487
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $3,614 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,498
Downpayment
20%
$69,998
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,487
Total Expenses
$3,614
Mortgage P&I
49%
$1,717
Property Taxes
3%
$102
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872