Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.03% first-year return on $92,550 initial cash invested.
-6.03%
Cash On Cash
5.15%
Cap Rate
0.82
DSCR
$3,336
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,801 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,336
Total Expenses
$3,801
Mortgage P&I
56%
$1,856
Property Taxes
7%
$221
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834