Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.83% first-year return on $92,676 initial cash invested.
-7.83%
Cash On Cash
4.72%
Cap Rate
0.74
DSCR
$2,946
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $3,551 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$3,551
Mortgage P&I
64%
$1,886
Property Taxes
4%
$125
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736