Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.51% first-year return on $90,828 initial cash invested.
-6.51%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$3,913
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,913 income − $4,406 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,913
Total Expenses
$4,406
Mortgage P&I
44%
$1,729
Property Taxes
17%
$674
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$978