Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.76% first-year return on $91,479 initial cash invested.
-3.76%
Cash On Cash
5.68%
Cap Rate
0.92
DSCR
$3,637
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $3,924 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,637
Total Expenses
$3,924
Mortgage P&I
49%
$1,798
Property Taxes
7%
$259
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909