Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.48% first-year return on $91,311 initial cash invested.
-15.48%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$1,928
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $3,106 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,311
Downpayment
20%
$69,820
Closing costs
1%
$3,491
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$3,106
Mortgage P&I
88%
$1,692
Property Taxes
17%
$337
Home Insurance
8%
$152
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482