Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $97,605 initial cash invested.
-18.29%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$2,030
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $3,518 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,030
Total Expenses
$3,518
Mortgage P&I
93%
$1,892
Property Taxes
26%
$529
Home Insurance
6%
$123
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508