Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.02% first-year return on $91,983 initial cash invested.
-15.02%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$1,852
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $3,003 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,983
Downpayment
20%
$70,460
Closing costs
1%
$3,523
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$3,003
Mortgage P&I
94%
$1,749
Property Taxes
13%
$239
Home Insurance
7%
$126
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463