Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $91,563 initial cash invested.
-13.67%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$2,142
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $3,185 expenses = $1,043 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,563
Downpayment
20%
$70,060
Closing costs
1%
$3,503
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$3,185
Mortgage P&I
84%
$1,799
Property Taxes
5%
$113
Home Insurance
7%
$140
HOA
5%
$104
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536