Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.23% first-year return on $92,529 initial cash invested.
-4.23%
Cash On Cash
5.52%
Cap Rate
0.91
DSCR
$4,141
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,141 income − $4,467 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,141
Total Expenses
$4,467
Mortgage P&I
43%
$1,792
Property Taxes
14%
$563
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035