Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.66% first-year return on $91,038 initial cash invested.
-3.66%
Cash On Cash
5.79%
Cap Rate
0.93
DSCR
$3,717
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $3,995 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,717
Total Expenses
$3,995
Mortgage P&I
49%
$1,807
Property Taxes
8%
$281
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929