Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.6% first-year return on $92,676 initial cash invested.
-13.6%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$2,314
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $3,364 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$3,364
Mortgage P&I
74%
$1,708
Property Taxes
18%
$419
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578