Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $91,290 initial cash invested.
-15.75%
Cash On Cash
2.86%
Cap Rate
0.43
DSCR
$2,112
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $3,310 expenses = $1,198 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,112
Total Expenses
$3,310
Mortgage P&I
92%
$1,946
Property Taxes
11%
$229
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528