Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.61% first-year return on $92,676 initial cash invested.
-3.61%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$3,549
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $3,828 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$3,828
Mortgage P&I
51%
$1,795
Property Taxes
6%
$204
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887