Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.11% first-year return on $93,390 initial cash invested.
-11.11%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$2,944
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $3,809 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$3,809
Mortgage P&I
63%
$1,843
Property Taxes
14%
$418
Home Insurance
4%
$130
HOA
0%
$4
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736