Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.01% first-year return on $91,983 initial cash invested.
-10.01%
Cash On Cash
4.35%
Cap Rate
0.66
DSCR
$2,871
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $3,638 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,983
Downpayment
20%
$70,460
Closing costs
1%
$3,523
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$3,638
Mortgage P&I
67%
$1,929
Property Taxes
7%
$204
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718