Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $92,991 initial cash invested.
-12.96%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$2,888
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $3,892 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$3,892
Mortgage P&I
63%
$1,829
Property Taxes
19%
$545
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722