Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.99% first-year return on $91,479 initial cash invested.
-21.99%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,544
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $3,220 expenses = $1,676 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
$1,544
Total Expenses
$3,220
Mortgage P&I
112%
$1,724
Property Taxes
41%
$632
Home Insurance
8%
$122
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386