Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $90,954 initial cash invested.
-9.87%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$2,402
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $3,150 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$3,150
Mortgage P&I
70%
$1,680
Property Taxes
8%
$194
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600