Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $92,634 initial cash invested.
-11.26%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$2,550
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $3,419 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,634
Downpayment
20%
$71,080
Closing costs
1%
$3,554
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$3,419
Mortgage P&I
70%
$1,777
Property Taxes
11%
$290
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638