Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.4% first-year return on $93,978 initial cash invested.
-12.4%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$2,875
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $3,846 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,875
Total Expenses
$3,846
Mortgage P&I
63%
$1,824
Property Taxes
18%
$514
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719