Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.45% first-year return on $92,193 initial cash invested.
-15.45%
Cash On Cash
2.95%
Cap Rate
0.44
DSCR
$2,321
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,508 expenses = $1,187 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,321
Total Expenses
$3,508
Mortgage P&I
85%
$1,964
Property Taxes
13%
$302
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580