Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.79% first-year return on $92,172 initial cash invested.
-0.79%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$3,827
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,827 income − $3,888 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,827
Total Expenses
$3,888
Mortgage P&I
46%
$1,758
Property Taxes
4%
$168
Home Insurance
3%
$125
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957