Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.17% first-year return on $91,857 initial cash invested.
-7.17%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$2,939
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,939 income − $3,488 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,939
Total Expenses
$3,488
Mortgage P&I
59%
$1,741
Property Taxes
7%
$208
Home Insurance
4%
$127
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735