Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.12% first-year return on $92,781 initial cash invested.
-9.12%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$2,484
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $3,189 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,781
Downpayment
20%
$71,220
Closing costs
1%
$3,561
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$3,189
Mortgage P&I
71%
$1,770
Property Taxes
3%
$78
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621