Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.02% first-year return on $92,193 initial cash invested.
-27.02%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$62
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$62 income − $2,138 expenses = $2,076 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
$62
Total Expenses
$2,138
Mortgage P&I
2995%
$1,857
Property Taxes
203%
$126
Home Insurance
203%
$126
HOA
0%
$0
Property Management
15%
$9
CapEx
3%
$2
Vacancy
0%
$0
Maintenance
3%
$2
Other
26%
$16