Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.65% first-year return on $91,962 initial cash invested.
-8.65%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$2,979
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $3,642 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,962
Downpayment
20%
$70,440
Closing costs
1%
$3,522
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$3,642
Mortgage P&I
61%
$1,807
Property Taxes
9%
$273
Home Insurance
4%
$126
HOA
0%
$6
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745