Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.29% first-year return on $92,025 initial cash invested.
-11.29%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,187
Rent
-$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $3,053 expenses = $866 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,025
Downpayment
20%
$70,500
Closing costs
1%
$3,525
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$3,053
Mortgage P&I
81%
$1,764
Property Taxes
5%
$109
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$547