Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.08% first-year return on $91,500 initial cash invested.
-15.08%
Cash On Cash
3.2%
Cap Rate
0.47
DSCR
$2,143
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $3,293 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,143
Total Expenses
$3,293
Mortgage P&I
93%
$1,998
Property Taxes
7%
$144
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536