Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.03% first-year return on $92,613 initial cash invested.
-6.03%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$5,088
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,088 income − $5,553 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,613
Downpayment
20%
$71,060
Closing costs
1%
$3,553
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,088
Total Expenses
$5,553
Mortgage P&I
35%
$1,763
Property Taxes
15%
$771
Home Insurance
3%
$128
HOA
9%
$448
Property Management
15%
$763
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,272