Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $92,025 initial cash invested.
-20.45%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,009
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,009 income − $2,577 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,025
Downpayment
20%
$70,500
Closing costs
1%
$3,525
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,009
Total Expenses
$2,577
Mortgage P&I
180%
$1,814
Property Taxes
15%
$154
Home Insurance
12%
$126
HOA
0%
$0
Property Management
15%
$151
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$252