Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.93% first-year return on $92,046 initial cash invested.
-15.93%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$2,610
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $3,832 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$3,832
Mortgage P&I
69%
$1,809
Property Taxes
25%
$645
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652