Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.58% first-year return on $92,865 initial cash invested.
-10.58%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$2,247
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $3,066 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,865
Downpayment
20%
$71,300
Closing costs
1%
$3,565
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$3,066
Mortgage P&I
79%
$1,774
Property Taxes
4%
$82
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562