Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.39% first-year return on $91,143 initial cash invested.
-8.39%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$2,979
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $3,616 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$3,616
Mortgage P&I
60%
$1,793
Property Taxes
9%
$265
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745