Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $91,500 initial cash invested.
-24.43%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,688
Rent
-$1,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $3,551 expenses = $1,863 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,688
Total Expenses
$3,551
Mortgage P&I
104%
$1,760
Property Taxes
48%
$816
Home Insurance
7%
$122
HOA
2%
$42
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422