Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.94% first-year return on $92,193 initial cash invested.
-2.94%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$3,907
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,907 income − $4,133 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,907
Total Expenses
$4,133
Mortgage P&I
46%
$1,790
Property Taxes
7%
$286
Home Insurance
4%
$140
HOA
1%
$42
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977