Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.11% first-year return on $92,004 initial cash invested.
-4.11%
Cash On Cash
5.04%
Cap Rate
0.88
DSCR
$2,904
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $3,219 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$3,219
Mortgage P&I
58%
$1,680
Property Taxes
1%
$16
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726