Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.88% first-year return on $91,143 initial cash invested.
-13.88%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$1,866
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,920 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$2,920
Mortgage P&I
96%
$1,782
Property Taxes
6%
$120
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466