Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.88% first-year return on $92,865 initial cash invested.
-12.88%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,526
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $3,523 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,526
Total Expenses
$3,523
Mortgage P&I
71%
$1,793
Property Taxes
15%
$388
Home Insurance
5%
$129
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632