Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.02% first-year return on $91,500 initial cash invested.
-10.02%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$2,665
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $3,429 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$3,429
Mortgage P&I
67%
$1,785
Property Taxes
9%
$242
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666