Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.01% first-year return on $92,046 initial cash invested.
-16.01%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$2,149
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $3,377 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,149
Total Expenses
$3,377
Mortgage P&I
81%
$1,747
Property Taxes
22%
$477
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537