Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8% first-year return on $93,159 initial cash invested.
-8%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$2,960
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,581 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,581
Mortgage P&I
58%
$1,725
Property Taxes
9%
$274
Home Insurance
5%
$162
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740