Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $91,101 initial cash invested.
-20.25%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,437
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,437 income − $2,974 expenses = $1,537 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,437
Total Expenses
$2,974
Mortgage P&I
116%
$1,671
Property Taxes
33%
$467
Home Insurance
10%
$147
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$359