Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13% first-year return on $91,290 initial cash invested.
-13%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$2,562
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $3,551 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,562
Total Expenses
$3,551
Mortgage P&I
74%
$1,893
Property Taxes
12%
$308
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640