Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.49% first-year return on $92,298 initial cash invested.
-16.49%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$2,183
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $3,451 expenses = $1,268 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,298
Downpayment
20%
$70,760
Closing costs
1%
$3,538
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,183
Total Expenses
$3,451
Mortgage P&I
80%
$1,753
Property Taxes
24%
$525
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546