Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.69% first-year return on $92,193 initial cash invested.
-1.69%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$3,609
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $3,739 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$3,739
Mortgage P&I
48%
$1,742
Property Taxes
4%
$140
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902