Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.48% first-year return on $92,529 initial cash invested.
-2.48%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$4,012
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $4,203 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$4,203
Mortgage P&I
45%
$1,793
Property Taxes
9%
$361
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003