Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.73% first-year return on $92,004 initial cash invested.
-12.73%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,263
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $3,239 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,263
Total Expenses
$3,239
Mortgage P&I
78%
$1,762
Property Taxes
12%
$264
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566