Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.4% first-year return on $91,490 initial cash invested.
-16.4%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$2,268
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $3,518 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,490
Downpayment
20%
$69,990
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$3,518
Mortgage P&I
81%
$1,827
Property Taxes
21%
$480
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567