Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.99% first-year return on $91,248 initial cash invested.
-10.99%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$2,429
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $3,265 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,429
Total Expenses
$3,265
Mortgage P&I
71%
$1,728
Property Taxes
9%
$228
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607