Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.35% first-year return on $91,290 initial cash invested.
-1.35%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$3,703
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $3,806 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,703
Total Expenses
$3,806
Mortgage P&I
47%
$1,750
Property Taxes
4%
$157
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926