Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.67% first-year return on $92,550 initial cash invested.
-24.67%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$312
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$312 income − $2,215 expenses = $1,903 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$312
Total Expenses
$2,215
Mortgage P&I
567%
$1,769
Property Taxes
47%
$148
Home Insurance
40%
$124
HOA
8%
$25
Property Management
15%
$47
CapEx
4%
$12
Vacancy
0%
$0
Maintenance
4%
$12
Other
25%
$78