Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.45% first-year return on $91,479 initial cash invested.
-8.45%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$3,093
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $3,737 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$3,737
Mortgage P&I
57%
$1,752
Property Taxes
12%
$378
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773