Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.39% first-year return on $91,269 initial cash invested.
-23.39%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,026
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,026 income − $2,805 expenses = $1,779 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
$1,026
Total Expenses
$2,805
Mortgage P&I
172%
$1,769
Property Taxes
39%
$400
Home Insurance
12%
$123
HOA
2%
$21
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256