Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.82% first-year return on $93,789 initial cash invested.
-7.82%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,752
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,363 expenses = $611 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$3,363
Mortgage P&I
66%
$1,803
Property Taxes
4%
$108
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688