Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.85% first-year return on $91,500 initial cash invested.
-13.85%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$1,977
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $3,033 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,977
Total Expenses
$3,033
Mortgage P&I
90%
$1,770
Property Taxes
9%
$184
Home Insurance
6%
$122
HOA
0%
$8
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494