Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.48% first-year return on $92,550 initial cash invested.
-6.48%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$2,884
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $3,384 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$3,384
Mortgage P&I
61%
$1,759
Property Taxes
4%
$117
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721