Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $91,038 initial cash invested.
-10.1%
Cash On Cash
4.59%
Cap Rate
0.67
DSCR
$3,029
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,029 income − $3,795 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,029
Total Expenses
$3,795
Mortgage P&I
65%
$1,974
Property Taxes
8%
$242
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757