Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.99% first-year return on $92,340 initial cash invested.
-22.99%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,249
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,249 income − $3,018 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,249
Total Expenses
$3,018
Mortgage P&I
142%
$1,773
Property Taxes
38%
$478
Home Insurance
10%
$126
HOA
3%
$42
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312