Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $92,340 initial cash invested.
-12.81%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$2,406
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,392 expenses = $986 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$3,392
Mortgage P&I
76%
$1,840
Property Taxes
11%
$269
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602