Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $93,726 initial cash invested.
-12.48%
Cash On Cash
3.34%
Cap Rate
0.53
DSCR
$2,400
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $3,375 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,726
Downpayment
20%
$72,120
Closing costs
1%
$3,606
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$3,375
Mortgage P&I
78%
$1,883
Property Taxes
9%
$207
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600