Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $91,479 initial cash invested.
-19.13%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,218
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $3,676 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,218
Total Expenses
$3,676
Mortgage P&I
81%
$1,790
Property Taxes
32%
$699
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554