Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.4% first-year return on $93,474 initial cash invested.
-12.4%
Cash On Cash
3.38%
Cap Rate
0.54
DSCR
$2,754
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $3,720 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,474
Downpayment
20%
$71,880
Closing costs
1%
$3,594
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$3,720
Mortgage P&I
68%
$1,867
Property Taxes
15%
$410
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688