Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.79% first-year return on $92,760 initial cash invested.
-10.79%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$2,269
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $3,103 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,760
Downpayment
20%
$71,200
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,269
Total Expenses
$3,103
Mortgage P&I
81%
$1,844
Property Taxes
2%
$40
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567