Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $93,390 initial cash invested.
-8.12%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$3,108
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $3,740 expenses = $632 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
$3,108
Total Expenses
$3,740
Mortgage P&I
58%
$1,805
Property Taxes
10%
$318
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777