Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.76% first-year return on $91,248 initial cash invested.
-5.76%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$3,198
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $3,636 expenses = $438 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
$3,198
Total Expenses
$3,636
Mortgage P&I
54%
$1,728
Property Taxes
7%
$228
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800