Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $91,479 initial cash invested.
-12.21%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$2,710
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $3,641 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,710
Total Expenses
$3,641
Mortgage P&I
63%
$1,710
Property Taxes
19%
$509
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678