Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $91,500 initial cash invested.
-16.42%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$1,787
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $3,039 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,787
Total Expenses
$3,039
Mortgage P&I
101%
$1,810
Property Taxes
13%
$235
Home Insurance
7%
$122
HOA
1%
$15
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$447