Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.49% first-year return on $93,033 initial cash invested.
-12.49%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,484
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $3,452 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$3,452
Mortgage P&I
74%
$1,840
Property Taxes
11%
$273
Home Insurance
5%
$126
HOA
1%
$21
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621