Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.41% first-year return on $91,773 initial cash invested.
-7.41%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$3,002
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $3,569 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$3,569
Mortgage P&I
58%
$1,749
Property Taxes
8%
$254
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750