Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $92,046 initial cash invested.
-14.94%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$2,306
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $3,452 expenses = $1,146 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
$2,306
Total Expenses
$3,452
Mortgage P&I
76%
$1,747
Property Taxes
21%
$477
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576