Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.97% first-year return on $92,214 initial cash invested.
-5.97%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$3,666
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $4,125 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$4,125
Mortgage P&I
50%
$1,817
Property Taxes
12%
$422
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916