Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.14% first-year return on $91,290 initial cash invested.
-5.14%
Cash On Cash
5.46%
Cap Rate
0.86
DSCR
$3,578
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $3,969 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,578
Total Expenses
$3,969
Mortgage P&I
51%
$1,836
Property Taxes
8%
$294
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894