Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.76% first-year return on $93,978 initial cash invested.
-7.76%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$2,829
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $3,437 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$3,437
Mortgage P&I
62%
$1,753
Property Taxes
6%
$182
Home Insurance
5%
$128
HOA
1%
$17
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707