Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $92,508 initial cash invested.
-12.43%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$2,532
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $3,490 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$3,490
Mortgage P&I
69%
$1,749
Property Taxes
16%
$400
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633