Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.61% first-year return on $92,424 initial cash invested.
-3.61%
Cash On Cash
5.75%
Cap Rate
0.93
DSCR
$3,898
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $4,176 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$4,176
Mortgage P&I
47%
$1,820
Property Taxes
9%
$339
Home Insurance
3%
$126
HOA
1%
$20
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974