Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.21% first-year return on $91,290 initial cash invested.
-13.21%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$2,367
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $3,372 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$3,372
Mortgage P&I
73%
$1,719
Property Taxes
17%
$394
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592