Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.18% first-year return on $91,878 initial cash invested.
-15.18%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,002
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $3,164 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,878
Downpayment
20%
$70,360
Closing costs
1%
$3,518
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$3,164
Mortgage P&I
87%
$1,733
Property Taxes
17%
$349
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500