Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.5% first-year return on $86,571 initial cash invested.
-21.5%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$934
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$934 income − $2,485 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,571
Downpayment
20%
$71,020
Closing costs
1%
$3,551
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$934
Total Expenses
$2,485
Mortgage P&I
194%
$1,808
Property Taxes
11%
$101
Home Insurance
14%
$128
HOA
0%
$0
Property Management
15%
$140
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234