Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $91,500 initial cash invested.
-17.51%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$1,877
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $3,212 expenses = $1,335 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,877
Total Expenses
$3,212
Mortgage P&I
92%
$1,736
Property Taxes
24%
$453
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469