Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.56% first-year return on $91,248 initial cash invested.
-6.56%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$3,221
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $3,720 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$3,720
Mortgage P&I
53%
$1,703
Property Taxes
11%
$340
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805