Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.01% first-year return on $91,584 initial cash invested.
-13.01%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$2,153
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $3,146 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,584
Downpayment
20%
$70,080
Closing costs
1%
$3,504
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,153
Total Expenses
$3,146
Mortgage P&I
81%
$1,736
Property Taxes
8%
$180
Home Insurance
6%
$126
HOA
3%
$71
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538