Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.94% first-year return on $91,500 initial cash invested.
-8.94%
Cash On Cash
4.23%
Cap Rate
0.68
DSCR
$2,720
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $3,402 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,720
Total Expenses
$3,402
Mortgage P&I
66%
$1,808
Property Taxes
6%
$166
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680