Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.6% first-year return on $91,479 initial cash invested.
-22.6%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$1,245
Rent
-$1,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,245 income − $2,968 expenses = $1,723 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,245
Total Expenses
$2,968
Mortgage P&I
138%
$1,714
Property Taxes
43%
$534
Home Insurance
10%
$122
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$311