Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.91% first-year return on $91,374 initial cash invested.
-30.91%
Cash On Cash
-2.01%
Cap Rate
-0.34
DSCR
$1,175
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,175 income − $3,529 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,175
Total Expenses
$3,529
Mortgage P&I
147%
$1,723
Property Taxes
84%
$982
Home Insurance
11%
$128
HOA
11%
$132
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$294