Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $92,025 initial cash invested.
-11.45%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,930
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $3,808 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,930
Total Expenses
$3,808
Mortgage P&I
61%
$1,799
Property Taxes
16%
$481
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732