Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.55% first-year return on $91,479 initial cash invested.
-3.55%
Cash On Cash
5.63%
Cap Rate
0.93
DSCR
$3,500
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $3,771 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$3,771
Mortgage P&I
51%
$1,773
Property Taxes
6%
$196
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875