Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.08% first-year return on $92,550 initial cash invested.
-5.08%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$3,468
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $3,860 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$3,860
Mortgage P&I
51%
$1,781
Property Taxes
8%
$285
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867