Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.63% first-year return on $92,991 initial cash invested.
-8.63%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$3,157
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $3,826 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$3,826
Mortgage P&I
56%
$1,783
Property Taxes
13%
$400
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789