Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $91,290 initial cash invested.
-11.54%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,571
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $3,449 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,571
Total Expenses
$3,449
Mortgage P&I
67%
$1,731
Property Taxes
9%
$229
Home Insurance
5%
$122
HOA
5%
$132
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643