Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.9% first-year return on $92,529 initial cash invested.
-9.9%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,526
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $3,289 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$3,289
Mortgage P&I
70%
$1,771
Property Taxes
7%
$179
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632