Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.52% first-year return on $91,710 initial cash invested.
-7.52%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$3,116
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,691 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,691
Mortgage P&I
57%
$1,771
Property Taxes
10%
$298
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779