Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.77% first-year return on $92,550 initial cash invested.
-5.77%
Cash On Cash
5.23%
Cap Rate
0.83
DSCR
$3,377
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $3,822 expenses = $445 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
$3,377
Total Expenses
$3,822
Mortgage P&I
55%
$1,856
Property Taxes
7%
$221
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844