Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $91,500 initial cash invested.
-20.88%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$742
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$742 income − $2,334 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$742
Total Expenses
$2,334
Mortgage P&I
236%
$1,753
Property Taxes
14%
$102
Home Insurance
16%
$122
HOA
0%
$0
Property Management
15%
$111
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$186