Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $92,781 initial cash invested.
-10.71%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$2,408
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $3,236 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,408
Total Expenses
$3,236
Mortgage P&I
75%
$1,813
Property Taxes
5%
$114
Home Insurance
5%
$129
HOA
1%
$25
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602