Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.59% first-year return on $91,290 initial cash invested.
-24.59%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$1,586
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,586 income − $3,457 expenses = $1,871 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,586
Total Expenses
$3,457
Mortgage P&I
113%
$1,798
Property Taxes
49%
$777
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396