Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.24% first-year return on $92,046 initial cash invested.
-7.24%
Cash On Cash
4.76%
Cap Rate
0.78
DSCR
$3,813
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $4,368 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$4,368
Mortgage P&I
47%
$1,802
Property Taxes
16%
$618
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$953