Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $92,592 initial cash invested.
-8.11%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$2,715
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $3,341 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,592
Downpayment
20%
$71,040
Closing costs
1%
$3,552
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$3,341
Mortgage P&I
65%
$1,771
Property Taxes
4%
$112
Home Insurance
5%
$129
HOA
1%
$25
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679