Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.33% first-year return on $91,584 initial cash invested.
-14.33%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,241
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $3,335 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,584
Downpayment
20%
$70,080
Closing costs
1%
$3,504
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$3,335
Mortgage P&I
77%
$1,735
Property Taxes
18%
$402
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560