Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.44% first-year return on $92,550 initial cash invested.
-6.44%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$3,681
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $4,178 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$4,178
Mortgage P&I
49%
$1,786
Property Taxes
14%
$502
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920