Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.8% first-year return on $93,012 initial cash invested.
-2.8%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$3,539
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $3,756 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,012
Downpayment
20%
$71,440
Closing costs
1%
$3,572
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,539
Total Expenses
$3,756
Mortgage P&I
50%
$1,764
Property Taxes
5%
$162
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885