Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.65% first-year return on $92,424 initial cash invested.
-8.65%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$3,195
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $3,861 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$3,861
Mortgage P&I
56%
$1,782
Property Taxes
13%
$417
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799