Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.82% first-year return on $91,374 initial cash invested.
-29.82%
Cash On Cash
-1.7%
Cap Rate
-0.29
DSCR
$1,334
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,334 income − $3,605 expenses = $2,271 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
$1,334
Total Expenses
$3,605
Mortgage P&I
129%
$1,723
Property Taxes
74%
$982
Home Insurance
10%
$128
HOA
10%
$132
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334