Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.12% first-year return on $92,550 initial cash invested.
-11.12%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,472
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $3,330 expenses = $858 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
$2,472
Total Expenses
$3,330
Mortgage P&I
73%
$1,803
Property Taxes
9%
$216
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618