Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $92,424 initial cash invested.
-15.81%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,375
Rent
-$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,375 income − $3,593 expenses = $1,218 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,375
Total Expenses
$3,593
Mortgage P&I
75%
$1,788
Property Taxes
23%
$539
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594