Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.11% first-year return on $92,991 initial cash invested.
-25.11%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$2,451
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $4,397 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$4,397
Mortgage P&I
75%
$1,839
Property Taxes
51%
$1,255
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613