Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.7% first-year return on $93,264 initial cash invested.
-9.7%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,744
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $3,498 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,264
Downpayment
20%
$71,680
Closing costs
1%
$3,584
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$3,498
Mortgage P&I
67%
$1,834
Property Taxes
8%
$218
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686