Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $93,390 initial cash invested.
-10.27%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$2,787
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $3,586 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$3,586
Mortgage P&I
65%
$1,805
Property Taxes
11%
$318
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697