Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.85% first-year return on $91,269 initial cash invested.
-7.85%
Cash On Cash
4.66%
Cap Rate
0.75
DSCR
$3,707
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,707 income − $4,304 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,707
Total Expenses
$4,304
Mortgage P&I
49%
$1,804
Property Taxes
17%
$616
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927