Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.52% first-year return on $93,348 initial cash invested.
-6.52%
Cash On Cash
4.98%
Cap Rate
0.81
DSCR
$3,918
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,425 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$4,425
Mortgage P&I
47%
$1,838
Property Taxes
14%
$558
Home Insurance
3%
$126
HOA
1%
$21
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980