Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $92,193 initial cash invested.
-26.98%
Cash On Cash
-0.72%
Cap Rate
-0.11
DSCR
$69
Rent
-$2,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$69 income − $2,142 expenses = $2,073 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$69
Total Expenses
$2,142
Mortgage P&I
2691%
$1,857
Property Taxes
183%
$126
Home Insurance
183%
$126
HOA
0%
$0
Property Management
14%
$10
CapEx
4%
$3
Vacancy
0%
$0
Maintenance
4%
$3
Other
25%
$17