Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.53% first-year return on $93,075 initial cash invested.
-5.53%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$3,124
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,553 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,075
Downpayment
20%
$71,500
Closing costs
1%
$3,575
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,553
Mortgage P&I
57%
$1,769
Property Taxes
5%
$158
Home Insurance
4%
$122
HOA
0%
$4
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781