Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.61% first-year return on $92,550 initial cash invested.
-10.61%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$3,146
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,964 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$3,964
Mortgage P&I
57%
$1,800
Property Taxes
15%
$484
Home Insurance
4%
$124
HOA
1%
$46
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786