Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.25% first-year return on $91,080 initial cash invested.
-6.25%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$3,409
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,409 income − $3,883 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,409
Total Expenses
$3,883
Mortgage P&I
51%
$1,751
Property Taxes
12%
$409
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852