Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $91,479 initial cash invested.
-17.56%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$1,981
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $3,320 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,981
Total Expenses
$3,320
Mortgage P&I
90%
$1,779
Property Taxes
21%
$419
Home Insurance
6%
$122
HOA
3%
$50
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495