Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.52% first-year return on $91,857 initial cash invested.
-19.52%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$1,415
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,415 income − $2,909 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,415
Total Expenses
$2,909
Mortgage P&I
126%
$1,785
Property Taxes
22%
$318
Home Insurance
9%
$126
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354