Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.25% first-year return on $92,109 initial cash invested.
-4.25%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$3,575
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,575 income − $3,901 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,575
Total Expenses
$3,901
Mortgage P&I
49%
$1,752
Property Taxes
8%
$271
Home Insurance
4%
$126
HOA
1%
$36
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894