Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.98% first-year return on $90,933 initial cash invested.
-7.98%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$3,095
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $3,700 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$3,700
Mortgage P&I
57%
$1,751
Property Taxes
11%
$341
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774