Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $92,508 initial cash invested.
-17.56%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$1,186
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,186 income − $2,540 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,186
Total Expenses
$2,540
Mortgage P&I
146%
$1,728
Property Taxes
10%
$118
Home Insurance
11%
$126
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$296