Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.45% first-year return on $93,390 initial cash invested.
-10.45%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$3,044
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,857 expenses = $813 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
$3,044
Total Expenses
$3,857
Mortgage P&I
61%
$1,843
Property Taxes
14%
$418
Home Insurance
4%
$130
HOA
0%
$4
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761