Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $91,479 initial cash invested.
-10.35%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$2,808
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $3,597 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,808
Total Expenses
$3,597
Mortgage P&I
65%
$1,814
Property Taxes
11%
$314
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702