Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.42% first-year return on $91,269 initial cash invested.
-14.42%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,215
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $3,312 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,215
Total Expenses
$3,312
Mortgage P&I
78%
$1,734
Property Taxes
18%
$392
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554