Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.43% first-year return on $91,563 initial cash invested.
-6.43%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$3,097
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $3,588 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,563
Downpayment
20%
$70,060
Closing costs
1%
$3,503
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,097
Total Expenses
$3,588
Mortgage P&I
58%
$1,793
Property Taxes
6%
$182
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774