Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.85% first-year return on $92,088 initial cash invested.
-2.85%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$3,601
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $3,820 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,088
Downpayment
20%
$70,560
Closing costs
1%
$3,528
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$3,820
Mortgage P&I
49%
$1,758
Property Taxes
6%
$208
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900