Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $91,500 initial cash invested.
-19.41%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$915
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$915 income − $2,395 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
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
$915
Total Expenses
$2,395
Mortgage P&I
189%
$1,729
Property Taxes
11%
$104
Home Insurance
13%
$122
HOA
0%
$0
Property Management
15%
$137
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$229