Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.8% first-year return on $92,571 initial cash invested.
-21.8%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$1,526
Rent
-$1,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,526 income − $3,208 expenses = $1,682 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,571
Downpayment
20%
$71,020
Closing costs
1%
$3,551
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,526
Total Expenses
$3,208
Mortgage P&I
121%
$1,844
Property Taxes
33%
$505
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382