Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.89% first-year return on $91,479 initial cash invested.
-12.89%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$1,833
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,833 income − $2,816 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,833
Total Expenses
$2,816
Mortgage P&I
96%
$1,766
Property Taxes
3%
$49
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458