Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.06% first-year return on $91,458 initial cash invested.
-20.06%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$1,630
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $3,159 expenses = $1,529 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
$1,630
Total Expenses
$3,159
Mortgage P&I
107%
$1,736
Property Taxes
32%
$515
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408