Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.07% first-year return on $92,466 initial cash invested.
-12.07%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$2,353
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $3,283 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,353
Total Expenses
$3,283
Mortgage P&I
75%
$1,761
Property Taxes
11%
$267
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588