Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $92,235 initial cash invested.
-10.27%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$2,291
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $3,080 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,235
Downpayment
20%
$70,700
Closing costs
1%
$3,535
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,291
Total Expenses
$3,080
Mortgage P&I
77%
$1,757
Property Taxes
4%
$94
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573