Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.67% first-year return on $92,424 initial cash invested.
-1.67%
Cash On Cash
6.08%
Cap Rate
1.01
DSCR
$3,772
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $3,901 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$3,901
Mortgage P&I
47%
$1,773
Property Taxes
5%
$187
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943