Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.1% first-year return on $92,970 initial cash invested.
-9.1%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$3,215
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $3,920 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,215
Total Expenses
$3,920
Mortgage P&I
56%
$1,785
Property Taxes
14%
$466
Home Insurance
4%
$125
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804