Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $91,731 initial cash invested.
-20.93%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$1,272
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,272 income − $2,872 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,731
Downpayment
20%
$70,220
Closing costs
1%
$3,511
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,272
Total Expenses
$2,872
Mortgage P&I
138%
$1,761
Property Taxes
29%
$369
Home Insurance
10%
$131
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318