Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.22% first-year return on $91,206 initial cash invested.
-5.22%
Cash On Cash
5.3%
Cap Rate
0.86
DSCR
$3,620
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $4,017 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,206
Downpayment
20%
$69,720
Closing costs
1%
$3,486
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$4,017
Mortgage P&I
50%
$1,793
Property Taxes
10%
$364
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905