Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $91,500 initial cash invested.
-14.06%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$2,686
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $3,758 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,686
Total Expenses
$3,758
Mortgage P&I
68%
$1,817
Property Taxes
20%
$526
Home Insurance
5%
$122
HOA
0%
$4
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672