Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.3% first-year return on $92,445 initial cash invested.
-2.3%
Cash On Cash
5.66%
Cap Rate
0.98
DSCR
$3,582
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,759 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,445
Downpayment
20%
$70,900
Closing costs
1%
$3,545
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,759
Mortgage P&I
48%
$1,707
Property Taxes
6%
$214
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896