Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.54% first-year return on $92,361 initial cash invested.
-12.54%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$2,906
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,871 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$3,871
Mortgage P&I
61%
$1,761
Property Taxes
16%
$468
Home Insurance
5%
$131
HOA
4%
$117
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726