Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $93,201 initial cash invested.
-9.44%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$2,649
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $3,382 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,201
Downpayment
20%
$71,620
Closing costs
1%
$3,581
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$3,382
Mortgage P&I
67%
$1,775
Property Taxes
9%
$228
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662