Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.74% first-year return on $93,138 initial cash invested.
-8.74%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,897
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $3,575 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,897
Total Expenses
$3,575
Mortgage P&I
61%
$1,775
Property Taxes
10%
$276
Home Insurance
4%
$128
HOA
0%
$5
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724