Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.87% first-year return on $91,458 initial cash invested.
-13.87%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,536
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $3,593 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,458
Downpayment
20%
$69,960
Closing costs
1%
$3,498
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$3,593
Mortgage P&I
68%
$1,736
Property Taxes
20%
$515
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634