Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.95% first-year return on $91,290 initial cash invested.
-19.95%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$1,968
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $3,486 expenses = $1,518 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$3,486
Mortgage P&I
89%
$1,748
Property Taxes
17%
$331
Home Insurance
6%
$122
HOA
17%
$340
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492