Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.65% first-year return on $91,038 initial cash invested.
-5.65%
Cash On Cash
5.19%
Cap Rate
0.84
DSCR
$3,769
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,769 income − $4,198 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,769
Total Expenses
$4,198
Mortgage P&I
47%
$1,781
Property Taxes
13%
$482
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942