Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.85% first-year return on $91,437 initial cash invested.
-1.85%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$3,667
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,667 income − $3,808 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,437
Downpayment
20%
$69,940
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,667
Total Expenses
$3,808
Mortgage P&I
47%
$1,710
Property Taxes
5%
$201
Home Insurance
3%
$126
HOA
0%
$10
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917