Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $92,151 initial cash invested.
-4.97%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,482
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $3,864 expenses = $382 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,864
Mortgage P&I
51%
$1,760
Property Taxes
9%
$298
Home Insurance
4%
$128
HOA
0%
$8
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870