Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.77% first-year return on $91,122 initial cash invested.
-9.77%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$3,186
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $3,928 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$3,928
Mortgage P&I
56%
$1,788
Property Taxes
13%
$428
Home Insurance
4%
$128
HOA
2%
$56
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796