Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.56% first-year return on $91,227 initial cash invested.
-7.56%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,951
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,951 income − $3,526 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,227
Downpayment
20%
$69,740
Closing costs
1%
$3,487
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,951
Total Expenses
$3,526
Mortgage P&I
61%
$1,797
Property Taxes
6%
$179
Home Insurance
4%
$125
HOA
0%
$8
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738