Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.94% first-year return on $92,970 initial cash invested.
-7.94%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$2,838
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $3,453 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,453
Mortgage P&I
61%
$1,728
Property Taxes
8%
$235
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710