Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.51% first-year return on $92,193 initial cash invested.
-11.51%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$2,160
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,044 expenses = $884 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
$2,160
Total Expenses
$3,044
Mortgage P&I
81%
$1,742
Property Taxes
6%
$140
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540