Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.63% first-year return on $92,046 initial cash invested.
-10.63%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$3,310
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $4,125 expenses = $815 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
$3,310
Total Expenses
$4,125
Mortgage P&I
54%
$1,802
Property Taxes
19%
$618
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828