Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.41% first-year return on $93,978 initial cash invested.
-6.41%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$3,450
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,952 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,952
Mortgage P&I
51%
$1,770
Property Taxes
12%
$400
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862