Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.77% first-year return on $92,676 initial cash invested.
-7.77%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$2,805
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,405 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,405
Mortgage P&I
63%
$1,753
Property Taxes
7%
$184
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701