Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $91,500 initial cash invested.
-23.12%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$705
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$705 income − $2,468 expenses = $1,763 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$705
Total Expenses
$2,468
Mortgage P&I
249%
$1,757
Property Taxes
36%
$251
Home Insurance
17%
$122
HOA
0%
$0
Property Management
15%
$106
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$176