Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.46% first-year return on $97,122 initial cash invested.
-3.46%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$3,914
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $4,194 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,914
Total Expenses
$4,194
Mortgage P&I
44%
$1,734
Property Taxes
11%
$448
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$978