Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $91,479 initial cash invested.
-22.37%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$1,488
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,488 income − $3,193 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,488
Total Expenses
$3,193
Mortgage P&I
116%
$1,724
Property Taxes
42%
$632
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$372