Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.87% first-year return on $92,655 initial cash invested.
-27.87%
Cash On Cash
-1.3%
Cap Rate
-0.22
DSCR
$986
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$986 income − $3,138 expenses = $2,152 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,655
Downpayment
20%
$71,100
Closing costs
1%
$3,555
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$986
Total Expenses
$3,138
Mortgage P&I
175%
$1,727
Property Taxes
80%
$784
Home Insurance
13%
$126
HOA
3%
$29
Property Management
15%
$148
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$246