Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $92,625 initial cash invested.
-18.49%
Cash On Cash
2.03%
Cap Rate
0.31
DSCR
$2,108
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $3,535 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,625
Downpayment
20%
$71,071
Closing costs
1%
$3,554
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$3,535
Mortgage P&I
92%
$1,944
Property Taxes
22%
$456
Home Insurance
6%
$124
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527