Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.1% first-year return on $93,978 initial cash invested.
-6.1%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$3,228
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,706 expenses = $478 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
$3,228
Total Expenses
$3,706
Mortgage P&I
57%
$1,824
Property Taxes
7%
$214
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807