Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.93% first-year return on $91,542 initial cash invested.
-3.93%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$3,149
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $3,449 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,149
Total Expenses
$3,449
Mortgage P&I
55%
$1,731
Property Taxes
3%
$81
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787