Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.45% first-year return on $93,159 initial cash invested.
-9.45%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$2,466
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $3,200 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$3,200
Mortgage P&I
71%
$1,740
Property Taxes
6%
$151
Home Insurance
5%
$125
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616