Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.52% first-year return on $92,214 initial cash invested.
-12.52%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$2,296
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $3,258 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$3,258
Mortgage P&I
79%
$1,803
Property Taxes
10%
$227
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574