Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.04% first-year return on $92,340 initial cash invested.
-5.04%
Cash On Cash
5.28%
Cap Rate
0.86
DSCR
$3,465
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $3,853 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$3,853
Mortgage P&I
52%
$1,807
Property Taxes
7%
$258
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866