Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.38% first-year return on $91,290 initial cash invested.
-10.38%
Cash On Cash
3.75%
Cap Rate
0.61
DSCR
$2,551
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $3,341 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$3,341
Mortgage P&I
70%
$1,779
Property Taxes
4%
$100
Home Insurance
5%
$122
HOA
5%
$115
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638