Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $92,550 initial cash invested.
-23.66%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$461
Rent
-$1,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$461 income − $2,286 expenses = $1,825 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
$461
Total Expenses
$2,286
Mortgage P&I
384%
$1,769
Property Taxes
32%
$148
Home Insurance
27%
$124
HOA
5%
$25
Property Management
15%
$69
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$115