Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.55% first-year return on $91,080 initial cash invested.
-0.55%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$3,702
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $3,744 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$3,744
Mortgage P&I
47%
$1,757
Property Taxes
2%
$88
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926