Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $91,794 initial cash invested.
-18.59%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$1,384
Rent
-$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $2,806 expenses = $1,422 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,794
Downpayment
20%
$70,280
Closing costs
1%
$3,514
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,384
Total Expenses
$2,806
Mortgage P&I
127%
$1,764
Property Taxes
16%
$220
Home Insurance
9%
$122
HOA
3%
$36
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346