Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.32% first-year return on $91,500 initial cash invested.
-2.32%
Cash On Cash
5.99%
Cap Rate
0.98
DSCR
$3,639
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $3,816 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,639
Total Expenses
$3,816
Mortgage P&I
49%
$1,777
Property Taxes
5%
$169
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910