Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $91,269 initial cash invested.
-18.76%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$1,579
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $3,006 expenses = $1,427 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
$1,579
Total Expenses
$3,006
Mortgage P&I
110%
$1,734
Property Taxes
25%
$392
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395