Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.57% first-year return on $92,004 initial cash invested.
-9.57%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$3,136
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $3,870 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,136
Total Expenses
$3,870
Mortgage P&I
62%
$1,944
Property Taxes
9%
$278
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784