Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.56% first-year return on $91,731 initial cash invested.
-12.56%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$2,294
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $3,254 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,731
Downpayment
20%
$70,220
Closing costs
1%
$3,511
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$3,254
Mortgage P&I
77%
$1,764
Property Taxes
11%
$262
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574