Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.23% first-year return on $92,403 initial cash invested.
-2.23%
Cash On Cash
6.23%
Cap Rate
1
DSCR
$4,066
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $4,238 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,403
Downpayment
20%
$70,860
Closing costs
1%
$3,543
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$4,238
Mortgage P&I
45%
$1,847
Property Taxes
8%
$305
Home Insurance
3%
$126
HOA
0%
$8
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016