Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $91,227 initial cash invested.
-17.86%
Cash On Cash
2.26%
Cap Rate
0.34
DSCR
$1,630
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $2,988 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,227
Downpayment
20%
$69,740
Closing costs
1%
$3,487
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,630
Total Expenses
$2,988
Mortgage P&I
120%
$1,951
Property Taxes
8%
$129
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408