Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.86% first-year return on $91,269 initial cash invested.
-24.86%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$814
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$814 income − $2,705 expenses = $1,891 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
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
$814
Total Expenses
$2,705
Mortgage P&I
217%
$1,769
Property Taxes
49%
$400
Home Insurance
15%
$123
HOA
3%
$21
Property Management
15%
$122
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$204