Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.54% first-year return on $93,390 initial cash invested.
-6.54%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$3,189
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $3,698 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$3,698
Mortgage P&I
56%
$1,782
Property Taxes
8%
$254
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797