Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $92,613 initial cash invested.
-11.23%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$3,254
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $4,121 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,613
Downpayment
20%
$71,060
Closing costs
1%
$3,553
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$4,121
Mortgage P&I
55%
$1,801
Property Taxes
20%
$636
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814