Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.57% first-year return on $91,143 initial cash invested.
-8.57%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$2,880
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $3,531 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$3,531
Mortgage P&I
61%
$1,748
Property Taxes
10%
$279
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720