Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.86% first-year return on $92,550 initial cash invested.
-30.86%
Cash On Cash
-1.24%
Cap Rate
-0.19
DSCR
$1,042
Rent
-$2,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,042 income − $3,422 expenses = $2,380 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,042
Total Expenses
$3,422
Mortgage P&I
189%
$1,971
Property Taxes
73%
$761
Home Insurance
12%
$124
HOA
6%
$66
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260