Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $91,080 initial cash invested.
-20.34%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$1,520
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,520 income − $3,064 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,520
Total Expenses
$3,064
Mortgage P&I
115%
$1,755
Property Taxes
30%
$453
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380