Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.79% first-year return on $91,143 initial cash invested.
-0.79%
Cash On Cash
6.3%
Cap Rate
1.05
DSCR
$3,769
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,769 income − $3,829 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,769
Total Expenses
$3,829
Mortgage P&I
46%
$1,737
Property Taxes
5%
$185
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942