Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.21% first-year return on $91,479 initial cash invested.
-26.21%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$606
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$606 income − $2,604 expenses = $1,998 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
$606
Total Expenses
$2,604
Mortgage P&I
297%
$1,797
Property Taxes
65%
$394
Home Insurance
20%
$122
HOA
0%
$0
Property Management
15%
$91
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$152