Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.17% first-year return on $92,844 initial cash invested.
-10.17%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$2,805
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,592 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,844
Downpayment
20%
$71,280
Closing costs
1%
$3,564
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,592
Mortgage P&I
64%
$1,809
Property Taxes
9%
$264
Home Insurance
5%
$128
HOA
2%
$45
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701