Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.88% first-year return on $92,550 initial cash invested.
-15.88%
Cash On Cash
2.91%
Cap Rate
0.43
DSCR
$2,645
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,870 expenses = $1,225 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,645
Total Expenses
$3,870
Mortgage P&I
75%
$1,979
Property Taxes
18%
$488
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661