Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.65% first-year return on $91,521 initial cash invested.
-14.65%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,251
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,251 income − $3,368 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,521
Downpayment
20%
$70,020
Closing costs
1%
$3,501
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,251
Total Expenses
$3,368
Mortgage P&I
78%
$1,753
Property Taxes
18%
$412
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563