Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $91,017 initial cash invested.
-12.96%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,737
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $3,720 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,737
Total Expenses
$3,720
Mortgage P&I
64%
$1,741
Property Taxes
20%
$534
Home Insurance
5%
$126
HOA
0%
$6
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684