Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.67% first-year return on $91,500 initial cash invested.
-8.67%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$3,336
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,997 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,997
Mortgage P&I
53%
$1,757
Property Taxes
16%
$518
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834