Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.35% first-year return on $85,479 initial cash invested.
-8.35%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,709
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $3,304 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,709
Total Expenses
$3,304
Mortgage P&I
66%
$1,781
Property Taxes
4%
$102
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677