Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.86% first-year return on $91,017 initial cash invested.
-8.86%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$3,335
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $4,007 expenses = $672 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
$3,335
Total Expenses
$4,007
Mortgage P&I
52%
$1,741
Property Taxes
16%
$534
Home Insurance
4%
$126
HOA
0%
$6
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834