Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $92,571 initial cash invested.
-17.84%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$2,112
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $3,488 expenses = $1,376 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
$2,112
Total Expenses
$3,488
Mortgage P&I
87%
$1,844
Property Taxes
24%
$505
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528